Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.52% first-year return on $65,733 initial cash invested.
1.52%
Cash On Cash
7.4%
Cap Rate
1.15
DSCR
$2,606
Rent
$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,606 income − $2,523 expenses = $83 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,733
Downpayment
20%
$45,460
Closing costs
1%
$2,273
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,606
Total Expenses
$2,523
Mortgage P&I
47%
$1,215
Property Taxes
13%
$343
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287