Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.22% first-year return on $65,250 initial cash invested.
6.22%
Cash On Cash
8.65%
Cap Rate
1.42
DSCR
$3,520
Rent
$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,520 income − $3,182 expenses = $338 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,520
Total Expenses
$3,182
Mortgage P&I
32%
$1,142
Property Taxes
22%
$764
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387