Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.95% first-year return on $64,998 initial cash invested.
9.95%
Cash On Cash
10.27%
Cap Rate
1.57
DSCR
$3,918
Rent
$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,918 income − $3,379 expenses = $539 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,998
Downpayment
20%
$44,760
Closing costs
1%
$2,238
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,918
Total Expenses
$3,379
Mortgage P&I
31%
$1,220
Property Taxes
19%
$747
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431