Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.43% first-year return on $47,251 initial cash invested.
24.43%
Cash On Cash
12.28%
Cap Rate
1.94
DSCR
$3,780
Rent
$962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,780 income − $2,818 expenses = $962 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,251
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,780
Total Expenses
$2,818
Mortgage P&I
31%
$1,190
Property Taxes
7%
$264
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality