Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.15% first-year return on $65,607 initial cash invested.
6.15%
Cash On Cash
8.6%
Cap Rate
1.37
DSCR
$2,601
Rent
$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,601 income − $2,265 expenses = $336 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,607
Downpayment
20%
$45,340
Closing costs
1%
$2,267
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,601
Total Expenses
$2,265
Mortgage P&I
46%
$1,185
Property Taxes
1%
$16
Home Insurance
3%
$80
HOA
4%
$100
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286