Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.85% first-year return on $65,229 initial cash invested.
2.85%
Cash On Cash
7.84%
Cap Rate
1.23
DSCR
$2,864
Rent
$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,864 income − $2,709 expenses = $155 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,864
Total Expenses
$2,709
Mortgage P&I
42%
$1,200
Property Taxes
12%
$346
Home Insurance
3%
$79
HOA
4%
$109
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315