Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.64% first-year return on $65,250 initial cash invested.
11.64%
Cash On Cash
10.37%
Cap Rate
1.63
DSCR
$3,051
Rent
$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,051 income − $2,418 expenses = $633 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,051
Total Expenses
$2,418
Mortgage P&I
39%
$1,190
Property Taxes
4%
$111
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336