Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.05% first-year return on $65,040 initial cash invested.
6.05%
Cash On Cash
8.91%
Cap Rate
1.36
DSCR
$2,823
Rent
$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,823 income − $2,495 expenses = $328 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,040
Downpayment
20%
$44,800
Closing costs
1%
$2,240
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,823
Total Expenses
$2,495
Mortgage P&I
43%
$1,222
Property Taxes
8%
$234
Home Insurance
3%
$78
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311