Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.84% first-year return on $65,586 initial cash invested.
3.84%
Cash On Cash
8.02%
Cap Rate
1.27
DSCR
$2,770
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $2,560 expenses = $210 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,586
Downpayment
20%
$45,320
Closing costs
1%
$2,266
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,770
Total Expenses
$2,560
Mortgage P&I
43%
$1,194
Property Taxes
11%
$316
Home Insurance
3%
$80
HOA
1%
$28
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305