Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.45% first-year return on $64,788 initial cash invested.
6.45%
Cash On Cash
8.46%
Cap Rate
1.4
DSCR
$2,534
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,534 income − $2,186 expenses = $348 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,788
Downpayment
20%
$44,560
Closing costs
1%
$2,228
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,534
Total Expenses
$2,186
Mortgage P&I
44%
$1,122
Property Taxes
4%
$110
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279