Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.66% first-year return on $64,767 initial cash invested.
14.66%
Cash On Cash
11.68%
Cap Rate
1.78
DSCR
$3,940
Rent
$791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,940 income − $3,149 expenses = $791 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,767
Downpayment
20%
$44,540
Closing costs
1%
$2,227
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,940
Total Expenses
$3,149
Mortgage P&I
31%
$1,218
Property Taxes
12%
$462
Home Insurance
3%
$129
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433