Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.19% first-year return on $65,166 initial cash invested.
5.19%
Cash On Cash
8.62%
Cap Rate
1.32
DSCR
$2,764
Rent
$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,764 income − $2,482 expenses = $282 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,166
Downpayment
20%
$44,920
Closing costs
1%
$2,246
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,764
Total Expenses
$2,482
Mortgage P&I
44%
$1,221
Property Taxes
9%
$241
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304