Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.37% first-year return on $65,418 initial cash invested.
2.37%
Cash On Cash
7.92%
Cap Rate
1.2
DSCR
$2,913
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,913 income − $2,784 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,418
Downpayment
20%
$45,160
Closing costs
1%
$2,258
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,913
Total Expenses
$2,784
Mortgage P&I
43%
$1,245
Property Taxes
16%
$468
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$320