Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.33% first-year return on $65,250 initial cash invested.
14.33%
Cash On Cash
11.65%
Cap Rate
1.72
DSCR
$3,312
Rent
$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,312 income − $2,533 expenses = $779 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,312
Total Expenses
$2,533
Mortgage P&I
38%
$1,274
Property Taxes
2%
$56
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364