Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.03% first-year return on $64,977 initial cash invested.
8.03%
Cash On Cash
9.31%
Cap Rate
1.46
DSCR
$2,727
Rent
$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,727 income − $2,292 expenses = $435 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,977
Downpayment
20%
$44,740
Closing costs
1%
$2,237
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,727
Total Expenses
$2,292
Mortgage P&I
44%
$1,192
Property Taxes
4%
$121
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300