Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.9% first-year return on $64,725 initial cash invested.
6.9%
Cash On Cash
9.01%
Cap Rate
1.41
DSCR
$2,799
Rent
$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,799 income − $2,427 expenses = $372 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,725
Downpayment
20%
$44,500
Closing costs
1%
$2,225
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,799
Total Expenses
$2,427
Mortgage P&I
42%
$1,187
Property Taxes
7%
$209
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308