Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.88% first-year return on $65,250 initial cash invested.
8.88%
Cash On Cash
9.83%
Cap Rate
1.52
DSCR
$3,753
Rent
$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,753 income − $3,270 expenses = $483 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,753
Total Expenses
$3,270
Mortgage P&I
32%
$1,210
Property Taxes
19%
$705
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413