Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.7% first-year return on $65,229 initial cash invested.
6.7%
Cash On Cash
8.97%
Cap Rate
1.41
DSCR
$3,164
Rent
$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,164 income − $2,800 expenses = $364 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,164
Total Expenses
$2,800
Mortgage P&I
38%
$1,190
Property Taxes
14%
$454
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348