Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.88% first-year return on $65,607 initial cash invested.
4.88%
Cash On Cash
8.2%
Cap Rate
1.31
DSCR
$2,512
Rent
$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,512 income − $2,245 expenses = $267 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,607
Downpayment
20%
$45,340
Closing costs
1%
$2,267
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,512
Total Expenses
$2,245
Mortgage P&I
47%
$1,183
Property Taxes
5%
$130
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276