Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.67% first-year return on $65,250 initial cash invested.
2.67%
Cash On Cash
7.47%
Cap Rate
1.22
DSCR
$2,582
Rent
$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,582 income − $2,437 expenses = $145 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,582
Total Expenses
$2,437
Mortgage P&I
45%
$1,153
Property Taxes
13%
$328
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284