Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.63% first-year return on $64,767 initial cash invested.
5.63%
Cash On Cash
8.49%
Cap Rate
1.34
DSCR
$2,334
Rent
$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,334 income − $2,030 expenses = $304 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,767
Downpayment
20%
$44,540
Closing costs
1%
$2,227
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,334
Total Expenses
$2,030
Mortgage P&I
50%
$1,178
Property Taxes
1%
$33
Home Insurance
1%
$26
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257