Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.09% first-year return on $65,082 initial cash invested.
14.09%
Cash On Cash
11.37%
Cap Rate
1.74
DSCR
$3,506
Rent
$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,506 income − $2,742 expenses = $764 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,082
Downpayment
20%
$44,840
Closing costs
1%
$2,242
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,506
Total Expenses
$2,742
Mortgage P&I
35%
$1,221
Property Taxes
7%
$250
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386