Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.64% first-year return on $65,754 initial cash invested.
5.64%
Cash On Cash
8.56%
Cap Rate
1.36
DSCR
$3,111
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,111 income − $2,802 expenses = $309 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,754
Downpayment
20%
$45,480
Closing costs
1%
$2,274
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,111
Total Expenses
$2,802
Mortgage P&I
38%
$1,189
Property Taxes
15%
$473
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342