Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.24% first-year return on $64,830 initial cash invested.
8.24%
Cash On Cash
9.12%
Cap Rate
1.49
DSCR
$2,796
Rent
$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,796 income − $2,351 expenses = $445 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,830
Downpayment
20%
$44,600
Closing costs
1%
$2,230
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,796
Total Expenses
$2,351
Mortgage P&I
41%
$1,138
Property Taxes
7%
$183
Home Insurance
3%
$78
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308