Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.47% first-year return on $64,746 initial cash invested.
5.47%
Cash On Cash
8.46%
Cap Rate
1.33
DSCR
$2,420
Rent
$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,420 income − $2,125 expenses = $295 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,746
Downpayment
20%
$44,520
Closing costs
1%
$2,226
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,420
Total Expenses
$2,125
Mortgage P&I
49%
$1,177
Property Taxes
2%
$46
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266