Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.52% first-year return on $64,935 initial cash invested.
6.52%
Cash On Cash
8.82%
Cap Rate
1.39
DSCR
$2,620
Rent
$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,620 income − $2,267 expenses = $353 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,935
Downpayment
20%
$44,700
Closing costs
1%
$2,235
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,620
Total Expenses
$2,267
Mortgage P&I
45%
$1,184
Property Taxes
4%
$116
Home Insurance
2%
$56
HOA
1%
$20
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288