Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.2% first-year return on $64,893 initial cash invested.
5.2%
Cash On Cash
8.63%
Cap Rate
1.32
DSCR
$2,613
Rent
$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,613 income − $2,332 expenses = $281 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,893
Downpayment
20%
$44,660
Closing costs
1%
$2,233
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,613
Total Expenses
$2,332
Mortgage P&I
47%
$1,219
Property Taxes
6%
$144
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$78
Maintenance
4%
$105
Other
11%
$287