Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.78% first-year return on $65,901 initial cash invested.
10.78%
Cash On Cash
9.79%
Cap Rate
1.63
DSCR
$3,165
Rent
$592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,165 income − $2,573 expenses = $592 cash flow
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,901
Downpayment
20%
$45,620
Closing costs
1%
$2,281
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,165
Total Expenses
$2,573
Mortgage P&I
36%
$1,141
Property Taxes
8%
$257
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348