Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.99% first-year return on $65,397 initial cash invested.
2.99%
Cash On Cash
7.84%
Cap Rate
1.21
DSCR
$2,278
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,278 income − $2,115 expenses = $163 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,397
Downpayment
20%
$45,140
Closing costs
1%
$2,257
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,278
Total Expenses
$2,115
Mortgage P&I
54%
$1,221
Property Taxes
2%
$40
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$251