Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.91% first-year return on $65,586 initial cash invested.
2.91%
Cash On Cash
7.73%
Cap Rate
1.21
DSCR
$2,307
Rent
$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,307 income − $2,148 expenses = $159 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,586
Downpayment
20%
$45,320
Closing costs
1%
$2,266
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,307
Total Expenses
$2,148
Mortgage P&I
52%
$1,208
Property Taxes
3%
$76
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254