Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.72% first-year return on $64,914 initial cash invested.
11.72%
Cash On Cash
10.16%
Cap Rate
1.66
DSCR
$2,883
Rent
$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,883 income − $2,249 expenses = $634 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,914
Downpayment
20%
$44,680
Closing costs
1%
$2,234
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,883
Total Expenses
$2,249
Mortgage P&I
40%
$1,142
Property Taxes
2%
$53
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317