Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.1% first-year return on $65,019 initial cash invested.
2.1%
Cash On Cash
7.71%
Cap Rate
1.17
DSCR
$2,366
Rent
$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,366 income − $2,252 expenses = $114 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,019
Downpayment
20%
$44,780
Closing costs
1%
$2,239
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,366
Total Expenses
$2,252
Mortgage P&I
52%
$1,229
Property Taxes
6%
$138
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$260