Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.5% first-year return on $65,229 initial cash invested.
0.5%
Cash On Cash
7.41%
Cap Rate
1.1
DSCR
$2,558
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,558 income − $2,531 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,558
Total Expenses
$2,531
Mortgage P&I
49%
$1,260
Property Taxes
13%
$323
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281