Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.2% first-year return on $65,250 initial cash invested.
1.2%
Cash On Cash
7.27%
Cap Rate
1.13
DSCR
$2,432
Rent
$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,432
Total Expenses
$2,367
Mortgage P&I
49%
$1,201
Property Taxes
11%
$260
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268