Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.41% first-year return on $65,880 initial cash invested.
3.41%
Cash On Cash
7.82%
Cap Rate
1.25
DSCR
$2,860
Rent
$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,860 income − $2,673 expenses = $187 cash flow
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,880
Downpayment
20%
$45,600
Closing costs
1%
$2,280
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,860
Total Expenses
$2,673
Mortgage P&I
41%
$1,184
Property Taxes
13%
$382
Home Insurance
3%
$80
HOA
2%
$55
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$315