Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.24% first-year return on $65,922 initial cash invested.
4.24%
Cash On Cash
8.2%
Cap Rate
1.28
DSCR
$2,600
Rent
$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,600 income − $2,367 expenses = $233 cash flow
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,922
Downpayment
20%
$45,640
Closing costs
1%
$2,282
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,600
Total Expenses
$2,367
Mortgage P&I
47%
$1,223
Property Taxes
7%
$180
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286