Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.56% first-year return on $65,565 initial cash invested.
2.56%
Cash On Cash
7.65%
Cap Rate
1.21
DSCR
$2,847
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,847 income − $2,707 expenses = $140 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,565
Downpayment
20%
$45,300
Closing costs
1%
$2,265
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,847
Total Expenses
$2,707
Mortgage P&I
42%
$1,189
Property Taxes
16%
$442
Home Insurance
3%
$74
HOA
1%
$34
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313