Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.4% first-year return on $64,914 initial cash invested.
5.4%
Cash On Cash
8.62%
Cap Rate
1.33
DSCR
$2,642
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,642 income − $2,350 expenses = $292 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,914
Downpayment
20%
$44,680
Closing costs
1%
$2,234
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,642
Total Expenses
$2,350
Mortgage P&I
46%
$1,206
Property Taxes
6%
$166
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291