Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.65% first-year return on $64,935 initial cash invested.
0.65%
Cash On Cash
7.1%
Cap Rate
1.11
DSCR
$2,310
Rent
$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,310 income − $2,275 expenses = $35 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,935
Downpayment
20%
$44,700
Closing costs
1%
$2,235
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,310
Total Expenses
$2,275
Mortgage P&I
52%
$1,195
Property Taxes
9%
$217
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254