Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.81% first-year return on $65,250 initial cash invested.
2.81%
Cash On Cash
7.93%
Cap Rate
1.21
DSCR
$2,734
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,734 income − $2,581 expenses = $153 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,734
Total Expenses
$2,581
Mortgage P&I
45%
$1,224
Property Taxes
13%
$349
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301