Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.45% first-year return on $64,788 initial cash invested.
8.45%
Cash On Cash
9.62%
Cap Rate
1.48
DSCR
$3,046
Rent
$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,046 income − $2,590 expenses = $456 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,788
Downpayment
20%
$44,560
Closing costs
1%
$2,228
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,046
Total Expenses
$2,590
Mortgage P&I
40%
$1,209
Property Taxes
9%
$265
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335