Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.76% first-year return on $65,733 initial cash invested.
4.76%
Cash On Cash
8.37%
Cap Rate
1.3
DSCR
$2,708
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,708 income − $2,447 expenses = $261 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,733
Downpayment
20%
$45,460
Closing costs
1%
$2,273
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,708
Total Expenses
$2,447
Mortgage P&I
45%
$1,216
Property Taxes
9%
$231
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298