Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.95% first-year return on $65,418 initial cash invested.
4.95%
Cash On Cash
8.48%
Cap Rate
1.31
DSCR
$2,726
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,726 income − $2,456 expenses = $270 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,418
Downpayment
20%
$45,160
Closing costs
1%
$2,258
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,726
Total Expenses
$2,456
Mortgage P&I
45%
$1,217
Property Taxes
9%
$232
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300