Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.47% first-year return on $65,670 initial cash invested.
7.47%
Cash On Cash
9.3%
Cap Rate
1.44
DSCR
$3,266
Rent
$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,266 income − $2,857 expenses = $409 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,670
Downpayment
20%
$45,400
Closing costs
1%
$2,270
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,266
Total Expenses
$2,857
Mortgage P&I
37%
$1,219
Property Taxes
14%
$462
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359