Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.81% first-year return on $65,481 initial cash invested.
3.81%
Cash On Cash
8.19%
Cap Rate
1.25
DSCR
$2,518
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,518 income − $2,310 expenses = $208 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,481
Downpayment
20%
$45,220
Closing costs
1%
$2,261
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,518
Total Expenses
$2,310
Mortgage P&I
49%
$1,234
Property Taxes
6%
$139
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$277