Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.77% first-year return on $65,523 initial cash invested.
0.77%
Cash On Cash
7.18%
Cap Rate
1.11
DSCR
$2,196
Rent
$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,196 income − $2,154 expenses = $42 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,523
Downpayment
20%
$45,260
Closing costs
1%
$2,263
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,196
Total Expenses
$2,154
Mortgage P&I
56%
$1,224
Property Taxes
5%
$102
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242