Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.97% first-year return on $65,250 initial cash invested.
4.97%
Cash On Cash
8.61%
Cap Rate
1.31
DSCR
$2,908
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,908 income − $2,638 expenses = $270 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
$2,908
Total Expenses
$2,638
Mortgage P&I
42%
$1,228
Property Taxes
12%
$343
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320