Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.19% first-year return on $65,250 initial cash invested.
12.19%
Cash On Cash
10.83%
Cap Rate
1.64
DSCR
$3,152
Rent
$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,152 income − $2,489 expenses = $663 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,152
Total Expenses
$2,489
Mortgage P&I
39%
$1,241
Property Taxes
3%
$97
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347