Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.77% first-year return on $64,725 initial cash invested.
5.77%
Cash On Cash
8.93%
Cap Rate
1.33
DSCR
$2,564
Rent
$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,564 income − $2,253 expenses = $311 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,564
Total Expenses
$2,253
Mortgage P&I
48%
$1,241
Property Taxes
2%
$59
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282