Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.02% first-year return on $65,082 initial cash invested.
9.02%
Cash On Cash
9.74%
Cap Rate
1.51
DSCR
$3,106
Rent
$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,106 income − $2,617 expenses = $489 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,082
Downpayment
20%
$44,840
Closing costs
1%
$2,242
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,106
Total Expenses
$2,617
Mortgage P&I
39%
$1,207
Property Taxes
9%
$274
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342