Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.54% first-year return on $65,145 initial cash invested.
6.54%
Cash On Cash
8.76%
Cap Rate
1.39
DSCR
$2,571
Rent
$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,571 income − $2,216 expenses = $355 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,145
Downpayment
20%
$44,900
Closing costs
1%
$2,245
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,571
Total Expenses
$2,216
Mortgage P&I
46%
$1,180
Property Taxes
3%
$81
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283