Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.79% first-year return on $65,229 initial cash invested.
0.79%
Cash On Cash
7.11%
Cap Rate
1.1
DSCR
$2,058
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,058 income − $2,015 expenses = $43 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,058
Total Expenses
$2,015
Mortgage P&I
59%
$1,207
Property Taxes
1%
$30
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226