Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.64% first-year return on $65,586 initial cash invested.
3.64%
Cash On Cash
8.12%
Cap Rate
1.26
DSCR
$2,898
Rent
$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,898 income − $2,699 expenses = $199 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,586
Downpayment
20%
$45,320
Closing costs
1%
$2,266
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,898
Total Expenses
$2,699
Mortgage P&I
42%
$1,218
Property Taxes
14%
$415
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319