Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.72% first-year return on $65,250 initial cash invested.
0.72%
Cash On Cash
7.15%
Cap Rate
1.1
DSCR
$2,086
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,086 income − $2,047 expenses = $39 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,086
Total Expenses
$2,047
Mortgage P&I
58%
$1,219
Property Taxes
2%
$41
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$250
CapEx
4%
$83
Vacancy
3%
$63
Maintenance
4%
$83
Other
11%
$229