Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.87% first-year return on $64,998 initial cash invested.
0.87%
Cash On Cash
7.24%
Cap Rate
1.12
DSCR
$2,316
Rent
$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,316 income − $2,269 expenses = $47 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,998
Downpayment
20%
$44,760
Closing costs
1%
$2,238
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,316
Total Expenses
$2,269
Mortgage P&I
52%
$1,211
Property Taxes
8%
$174
Home Insurance
3%
$80
HOA
1%
$16
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$69
Maintenance
4%
$93
Other
11%
$255