Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.35% first-year return on $65,355 initial cash invested.
2.35%
Cash On Cash
7.65%
Cap Rate
1.18
DSCR
$2,342
Rent
$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,342 income − $2,214 expenses = $128 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,355
Downpayment
20%
$45,100
Closing costs
1%
$2,255
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,342
Total Expenses
$2,214
Mortgage P&I
52%
$1,215
Property Taxes
5%
$120
Home Insurance
4%
$82
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258