Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.82% first-year return on $65,323 initial cash invested.
15.82%
Cash On Cash
11.73%
Cap Rate
1.84
DSCR
$3,598
Rent
$861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,598 income − $2,737 expenses = $861 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,323
Downpayment
20%
$45,070
Closing costs
1%
$2,253
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,598
Total Expenses
$2,737
Mortgage P&I
33%
$1,198
Property Taxes
9%
$313
Home Insurance
0%
$2
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396