Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.53% first-year return on $64,830 initial cash invested.
6.53%
Cash On Cash
8.91%
Cap Rate
1.38
DSCR
$2,655
Rent
$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,655 income − $2,302 expenses = $353 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,830
Downpayment
20%
$44,600
Closing costs
1%
$2,230
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,655
Total Expenses
$2,302
Mortgage P&I
45%
$1,196
Property Taxes
5%
$125
Home Insurance
3%
$78
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292