Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.27% first-year return on $65,859 initial cash invested.
26.27%
Cash On Cash
14.94%
Cap Rate
2.35
DSCR
$4,701
Rent
$1,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,701 income − $3,259 expenses = $1,442 cash flow
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,859
Downpayment
20%
$45,580
Closing costs
1%
$2,279
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,701
Total Expenses
$3,259
Mortgage P&I
26%
$1,208
Property Taxes
8%
$371
Home Insurance
2%
$82
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517