Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.53% first-year return on $65,229 initial cash invested.
3.53%
Cash On Cash
7.6%
Cap Rate
1.25
DSCR
$2,283
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,283 income − $2,091 expenses = $192 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,283
Total Expenses
$2,091
Mortgage P&I
50%
$1,142
Property Taxes
4%
$95
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$251