Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.03% first-year return on $65,040 initial cash invested.
1.03%
Cash On Cash
7.12%
Cap Rate
1.14
DSCR
$2,618
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,618 income − $2,562 expenses = $56 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,618
Total Expenses
$2,562
Mortgage P&I
45%
$1,168
Property Taxes
15%
$385
Home Insurance
3%
$82
HOA
1%
$36
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288