Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.97% first-year return on $65,250 initial cash invested.
17.97%
Cash On Cash
12.7%
Cap Rate
1.89
DSCR
$3,654
Rent
$977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,654 income − $2,677 expenses = $977 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,654
Total Expenses
$2,677
Mortgage P&I
34%
$1,259
Property Taxes
3%
$97
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402