Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.54% first-year return on $65,838 initial cash invested.
11.54%
Cash On Cash
10.41%
Cap Rate
1.62
DSCR
$3,093
Rent
$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,093 income − $2,460 expenses = $633 cash flow
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,838
Downpayment
20%
$45,560
Closing costs
1%
$2,278
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,093
Total Expenses
$2,460
Mortgage P&I
39%
$1,220
Property Taxes
3%
$108
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340