Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.01% first-year return on $65,250 initial cash invested.
1.01%
Cash On Cash
7.4%
Cap Rate
1.12
DSCR
$2,340
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,340 income − $2,285 expenses = $55 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,340
Total Expenses
$2,285
Mortgage P&I
53%
$1,238
Property Taxes
7%
$172
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$257