Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.4% first-year return on $65,964 initial cash invested.
8.4%
Cash On Cash
9.4%
Cap Rate
1.5
DSCR
$3,360
Rent
$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,360 income − $2,898 expenses = $462 cash flow
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,964
Downpayment
20%
$45,680
Closing costs
1%
$2,284
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,360
Total Expenses
$2,898
Mortgage P&I
36%
$1,194
Property Taxes
2%
$54
Home Insurance
3%
$84
HOA
13%
$424
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$370