Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.14% first-year return on $65,271 initial cash invested.
8.14%
Cash On Cash
8.97%
Cap Rate
1.49
DSCR
$2,776
Rent
$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,776 income − $2,333 expenses = $443 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,271
Downpayment
20%
$45,020
Closing costs
1%
$2,251
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,776
Total Expenses
$2,333
Mortgage P&I
41%
$1,128
Property Taxes
6%
$174
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305