Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.78% first-year return on $65,712 initial cash invested.
4.78%
Cash On Cash
8.43%
Cap Rate
1.3
DSCR
$2,583
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,583 income − $2,321 expenses = $262 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,712
Downpayment
20%
$45,440
Closing costs
1%
$2,272
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,583
Total Expenses
$2,321
Mortgage P&I
48%
$1,231
Property Taxes
4%
$116
Home Insurance
3%
$80
HOA
1%
$17
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284