Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.88% first-year return on $65,250 initial cash invested.
6.88%
Cash On Cash
8.87%
Cap Rate
1.42
DSCR
$2,978
Rent
$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,978 income − $2,604 expenses = $374 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,978
Total Expenses
$2,604
Mortgage P&I
39%
$1,170
Property Taxes
12%
$343
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328