Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.19% first-year return on $65,313 initial cash invested.
9.19%
Cash On Cash
9.34%
Cap Rate
1.53
DSCR
$2,694
Rent
$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $2,194 expenses = $500 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,313
Downpayment
20%
$45,060
Closing costs
1%
$2,253
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,694
Total Expenses
$2,194
Mortgage P&I
43%
$1,146
Property Taxes
1%
$34
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296