Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.51% first-year return on $65,229 initial cash invested.
3.51%
Cash On Cash
7.94%
Cap Rate
1.26
DSCR
$2,790
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,790 income − $2,599 expenses = $191 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,790
Total Expenses
$2,599
Mortgage P&I
43%
$1,186
Property Taxes
14%
$384
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307