Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.33% first-year return on $66,090 initial cash invested.
10.33%
Cash On Cash
10.28%
Cap Rate
1.55
DSCR
$3,194
Rent
$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,194 income − $2,625 expenses = $569 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,194
Total Expenses
$2,625
Mortgage P&I
40%
$1,265
Property Taxes
6%
$195
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351