Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.19% first-year return on $65,208 initial cash invested.
2.19%
Cash On Cash
7.48%
Cap Rate
1.19
DSCR
$2,690
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,690 income − $2,571 expenses = $119 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,208
Downpayment
20%
$44,960
Closing costs
1%
$2,248
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,690
Total Expenses
$2,571
Mortgage P&I
44%
$1,174
Property Taxes
13%
$354
Home Insurance
3%
$80
HOA
2%
$47
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296