Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.16% first-year return on $65,334 initial cash invested.
14.16%
Cash On Cash
10.71%
Cap Rate
1.8
DSCR
$3,092
Rent
$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,334
Downpayment
20%
$45,080
Closing costs
1%
$2,254
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,092
Total Expenses
$2,321
Mortgage P&I
36%
$1,116
Property Taxes
3%
$79
Home Insurance
2%
$74
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340