Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.41% first-year return on $65,649 initial cash invested.
8.41%
Cash On Cash
9.41%
Cap Rate
1.49
DSCR
$3,226
Rent
$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,226 income − $2,766 expenses = $460 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,649
Downpayment
20%
$45,380
Closing costs
1%
$2,269
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,226
Total Expenses
$2,766
Mortgage P&I
37%
$1,191
Property Taxes
12%
$394
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355