Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.46% first-year return on $65,691 initial cash invested.
5.46%
Cash On Cash
8.45%
Cap Rate
1.33
DSCR
$2,511
Rent
$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,511 income − $2,212 expenses = $299 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,691
Downpayment
20%
$45,420
Closing costs
1%
$2,271
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,511
Total Expenses
$2,212
Mortgage P&I
48%
$1,201
Property Taxes
3%
$76
Home Insurance
3%
$83
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276