Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.3% first-year return on $64,914 initial cash invested.
6.3%
Cash On Cash
8.66%
Cap Rate
1.38
DSCR
$2,580
Rent
$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,580 income − $2,239 expenses = $341 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,914
Downpayment
20%
$44,680
Closing costs
1%
$2,234
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,580
Total Expenses
$2,239
Mortgage P&I
45%
$1,169
Property Taxes
4%
$106
Home Insurance
3%
$79
HOA
0%
$8
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284