Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.04% first-year return on $65,187 initial cash invested.
8.04%
Cash On Cash
9.55%
Cap Rate
1.46
DSCR
$3,123
Rent
$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,123 income − $2,686 expenses = $437 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,187
Downpayment
20%
$44,940
Closing costs
1%
$2,247
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,123
Total Expenses
$2,686
Mortgage P&I
39%
$1,226
Property Taxes
10%
$307
Home Insurance
3%
$80
HOA
0%
$10
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344