Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.44% first-year return on $65,712 initial cash invested.
8.44%
Cash On Cash
9.25%
Cap Rate
1.52
DSCR
$3,384
Rent
$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,384 income − $2,922 expenses = $462 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,712
Downpayment
20%
$45,440
Closing costs
1%
$2,272
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,384
Total Expenses
$2,922
Mortgage P&I
34%
$1,154
Property Taxes
16%
$539
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372