Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.42% first-year return on $65,208 initial cash invested.
6.42%
Cash On Cash
9.02%
Cap Rate
1.39
DSCR
$3,033
Rent
$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,033 income − $2,684 expenses = $349 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,208
Downpayment
20%
$44,960
Closing costs
1%
$2,248
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,033
Total Expenses
$2,684
Mortgage P&I
40%
$1,219
Property Taxes
12%
$355
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334