Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.86% first-year return on $64,872 initial cash invested.
9.86%
Cash On Cash
10%
Cap Rate
1.57
DSCR
$3,546
Rent
$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,546 income − $3,013 expenses = $533 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,872
Downpayment
20%
$44,640
Closing costs
1%
$2,232
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,546
Total Expenses
$3,013
Mortgage P&I
33%
$1,185
Property Taxes
15%
$543
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390