Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.62% first-year return on $65,502 initial cash invested.
2.62%
Cash On Cash
7.77%
Cap Rate
1.19
DSCR
$2,384
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,384 income − $2,241 expenses = $143 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,502
Downpayment
20%
$45,240
Closing costs
1%
$2,262
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,384
Total Expenses
$2,241
Mortgage P&I
51%
$1,226
Property Taxes
6%
$135
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$72
Maintenance
4%
$95
Other
11%
$262