Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.44% first-year return on $65,334 initial cash invested.
9.44%
Cash On Cash
9.51%
Cap Rate
1.54
DSCR
$2,876
Rent
$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,876 income − $2,362 expenses = $514 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,334
Downpayment
20%
$45,080
Closing costs
1%
$2,254
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,876
Total Expenses
$2,362
Mortgage P&I
40%
$1,157
Property Taxes
5%
$148
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316