Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.23% first-year return on $65,250 initial cash invested.
1.23%
Cash On Cash
7.86%
Cap Rate
1.15
DSCR
$3,184
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,184 income − $3,117 expenses = $67 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,184
Total Expenses
$3,117
Mortgage P&I
40%
$1,279
Property Taxes
21%
$677
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$96
Maintenance
4%
$127
Other
11%
$350