Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.83% first-year return on $65,901 initial cash invested.
9.83%
Cash On Cash
9.76%
Cap Rate
1.55
DSCR
$2,979
Rent
$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,979 income − $2,439 expenses = $540 cash flow
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,901
Downpayment
20%
$45,620
Closing costs
1%
$2,281
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,979
Total Expenses
$2,439
Mortgage P&I
40%
$1,197
Property Taxes
5%
$148
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328