Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.64% first-year return on $65,943 initial cash invested.
2.64%
Cash On Cash
7.8%
Cap Rate
1.19
DSCR
$2,292
Rent
$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,292 income − $2,147 expenses = $145 cash flow
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,943
Downpayment
20%
$45,660
Closing costs
1%
$2,283
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,292
Total Expenses
$2,147
Mortgage P&I
54%
$1,246
Property Taxes
2%
$40
Home Insurance
4%
$81
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252