Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.48% first-year return on $65,649 initial cash invested.
5.48%
Cash On Cash
8.69%
Cap Rate
1.33
DSCR
$2,656
Rent
$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,656 income − $2,356 expenses = $300 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,649
Downpayment
20%
$45,380
Closing costs
1%
$2,269
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,656
Total Expenses
$2,356
Mortgage P&I
47%
$1,238
Property Taxes
5%
$120
Home Insurance
3%
$80
HOA
1%
$15
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292