Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.06% first-year return on $65,628 initial cash invested.
1.06%
Cash On Cash
7.06%
Cap Rate
1.12
DSCR
$2,172
Rent
$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,172 income − $2,114 expenses = $58 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,628
Downpayment
20%
$45,360
Closing costs
1%
$2,268
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,172
Total Expenses
$2,114
Mortgage P&I
55%
$1,189
Property Taxes
5%
$106
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239