Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.35% first-year return on $65,229 initial cash invested.
3.35%
Cash On Cash
7.89%
Cap Rate
1.23
DSCR
$2,338
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,338 income − $2,156 expenses = $182 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,338
Total Expenses
$2,156
Mortgage P&I
51%
$1,203
Property Taxes
3%
$78
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$257