Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.48% first-year return on $65,670 initial cash invested.
11.48%
Cash On Cash
9.94%
Cap Rate
1.66
DSCR
$2,943
Rent
$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,943 income − $2,315 expenses = $628 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,670
Downpayment
20%
$45,400
Closing costs
1%
$2,270
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,943
Total Expenses
$2,315
Mortgage P&I
39%
$1,135
Property Taxes
3%
$86
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324