Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.62% first-year return on $65,859 initial cash invested.
0.62%
Cash On Cash
7.24%
Cap Rate
1.1
DSCR
$2,388
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $2,354 expenses = $34 cash flow
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,859
Downpayment
20%
$45,580
Closing costs
1%
$2,279
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,388
Total Expenses
$2,354
Mortgage P&I
52%
$1,245
Property Taxes
9%
$215
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263