Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.75% first-year return on $65,250 initial cash invested.
8.75%
Cash On Cash
9.45%
Cap Rate
1.49
DSCR
$2,696
Rent
$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,696 income − $2,220 expenses = $476 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,696
Total Expenses
$2,220
Mortgage P&I
44%
$1,188
Property Taxes
1%
$35
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297