Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.39% first-year return on $65,796 initial cash invested.
7.39%
Cash On Cash
8.55%
Cap Rate
1.46
DSCR
$2,592
Rent
$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,592 income − $2,187 expenses = $405 cash flow
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,796
Downpayment
20%
$45,520
Closing costs
1%
$2,276
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,592
Total Expenses
$2,187
Mortgage P&I
43%
$1,112
Property Taxes
4%
$102
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285