Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.29% first-year return on $65,187 initial cash invested.
13.29%
Cash On Cash
10.8%
Cap Rate
1.73
DSCR
$3,386
Rent
$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,386 income − $2,664 expenses = $722 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,187
Downpayment
20%
$44,940
Closing costs
1%
$2,247
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,386
Total Expenses
$2,664
Mortgage P&I
34%
$1,166
Property Taxes
9%
$313
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372