Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.59% first-year return on $65,229 initial cash invested.
5.59%
Cash On Cash
8.38%
Cap Rate
1.35
DSCR
$2,554
Rent
$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,554 income − $2,250 expenses = $304 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,554
Total Expenses
$2,250
Mortgage P&I
46%
$1,164
Property Taxes
4%
$110
Home Insurance
3%
$79
HOA
1%
$29
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281