Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.14% first-year return on $65,040 initial cash invested.
2.14%
Cash On Cash
7.4%
Cap Rate
1.17
DSCR
$2,236
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,236 income − $2,120 expenses = $116 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,040
Downpayment
20%
$44,800
Closing costs
1%
$2,240
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,236
Total Expenses
$2,120
Mortgage P&I
53%
$1,177
Property Taxes
5%
$104
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$246