Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.58% first-year return on $65,229 initial cash invested.
13.58%
Cash On Cash
11.34%
Cap Rate
1.72
DSCR
$3,795
Rent
$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,795 income − $3,057 expenses = $738 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,795
Total Expenses
$3,057
Mortgage P&I
33%
$1,236
Property Taxes
12%
$452
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417