Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.06% first-year return on $65,103 initial cash invested.
3.06%
Cash On Cash
8.24%
Cap Rate
1.23
DSCR
$3,152
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,152 income − $2,986 expenses = $166 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,103
Downpayment
20%
$44,860
Closing costs
1%
$2,243
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,152
Total Expenses
$2,986
Mortgage P&I
40%
$1,249
Property Taxes
19%
$605
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347