Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.07% first-year return on $65,040 initial cash invested.
12.07%
Cash On Cash
10.31%
Cap Rate
1.68
DSCR
$3,104
Rent
$654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,104 income − $2,450 expenses = $654 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,040
Downpayment
20%
$44,800
Closing costs
1%
$2,240
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,104
Total Expenses
$2,450
Mortgage P&I
37%
$1,147
Property Taxes
6%
$171
Home Insurance
3%
$78
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341