Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.43% first-year return on $64,893 initial cash invested.
10.43%
Cash On Cash
9.82%
Cap Rate
1.59
DSCR
$2,920
Rent
$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,920 income − $2,356 expenses = $564 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,893
Downpayment
20%
$44,660
Closing costs
1%
$2,233
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,920
Total Expenses
$2,356
Mortgage P&I
39%
$1,146
Property Taxes
4%
$118
Home Insurance
3%
$99
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321