Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.72% first-year return on $65,040 initial cash invested.
4.72%
Cash On Cash
8.39%
Cap Rate
1.3
DSCR
$2,728
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,728 income − $2,472 expenses = $256 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,040
Downpayment
20%
$44,800
Closing costs
1%
$2,240
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,728
Total Expenses
$2,472
Mortgage P&I
44%
$1,202
Property Taxes
10%
$265
Home Insurance
3%
$78
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300