Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.21% first-year return on $64,998 initial cash invested.
10.21%
Cash On Cash
9.92%
Cap Rate
1.56
DSCR
$2,850
Rent
$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,850 income − $2,297 expenses = $553 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,998
Downpayment
20%
$44,760
Closing costs
1%
$2,238
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,850
Total Expenses
$2,297
Mortgage P&I
42%
$1,183
Property Taxes
2%
$66
Home Insurance
3%
$78
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314
Projection Charts
Investment Value YoY