Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.65% first-year return on $65,124 initial cash invested.
2.65%
Cash On Cash
7.53%
Cap Rate
1.2
DSCR
$2,308
Rent
$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,308 income − $2,164 expenses = $144 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,124
Downpayment
20%
$44,880
Closing costs
1%
$2,244
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,308
Total Expenses
$2,164
Mortgage P&I
51%
$1,172
Property Taxes
6%
$128
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254