Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.23% first-year return on $65,229 initial cash invested.
16.23%
Cash On Cash
11.99%
Cap Rate
1.83
DSCR
$3,482
Rent
$882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,482 income − $2,600 expenses = $882 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,482
Total Expenses
$2,600
Mortgage P&I
35%
$1,227
Property Taxes
3%
$111
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383