Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.28% first-year return on $64,809 initial cash invested.
3.28%
Cash On Cash
7.93%
Cap Rate
1.24
DSCR
$2,673
Rent
$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,673 income − $2,496 expenses = $177 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,809
Downpayment
20%
$44,580
Closing costs
1%
$2,229
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,673
Total Expenses
$2,496
Mortgage P&I
44%
$1,189
Property Taxes
12%
$310
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294