Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.39% first-year return on $64,788 initial cash invested.
4.39%
Cash On Cash
8.22%
Cap Rate
1.28
DSCR
$2,511
Rent
$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,511 income − $2,274 expenses = $237 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,788
Downpayment
20%
$44,560
Closing costs
1%
$2,228
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,511
Total Expenses
$2,274
Mortgage P&I
47%
$1,190
Property Taxes
5%
$117
Home Insurance
3%
$80
HOA
1%
$35
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276