Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.68% first-year return on $65,250 initial cash invested.
3.68%
Cash On Cash
7.94%
Cap Rate
1.25
DSCR
$2,499
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,499 income − $2,299 expenses = $200 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,499
Total Expenses
$2,299
Mortgage P&I
48%
$1,188
Property Taxes
7%
$182
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275