Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.17% first-year return on $65,145 initial cash invested.
0.17%
Cash On Cash
6.72%
Cap Rate
1.09
DSCR
$2,421
Rent
$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,421 income − $2,412 expenses = $9 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,145
Downpayment
20%
$44,900
Closing costs
1%
$2,245
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,421
Total Expenses
$2,412
Mortgage P&I
48%
$1,151
Property Taxes
14%
$350
Home Insurance
3%
$79
HOA
0%
$8
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266