Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.1% first-year return on $65,250 initial cash invested.
9.1%
Cash On Cash
9.38%
Cap Rate
1.53
DSCR
$2,775
Rent
$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,775 income − $2,280 expenses = $495 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,775
Total Expenses
$2,280
Mortgage P&I
42%
$1,153
Property Taxes
4%
$105
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305