Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.42% first-year return on $65,229 initial cash invested.
15.42%
Cash On Cash
11.41%
Cap Rate
1.87
DSCR
$3,945
Rent
$838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,945 income − $3,107 expenses = $838 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,945
Total Expenses
$3,107
Mortgage P&I
29%
$1,142
Property Taxes
14%
$545
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434