Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.26% first-year return on $65,250 initial cash invested.
8.26%
Cash On Cash
9.15%
Cap Rate
1.48
DSCR
$2,652
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,652 income − $2,203 expenses = $449 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,652
Total Expenses
$2,203
Mortgage P&I
44%
$1,161
Property Taxes
2%
$61
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292