Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.49% first-year return on $64,767 initial cash invested.
16.49%
Cash On Cash
12.05%
Cap Rate
1.86
DSCR
$3,549
Rent
$890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,549 income − $2,659 expenses = $890 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,767
Downpayment
20%
$44,540
Closing costs
1%
$2,227
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,549
Total Expenses
$2,659
Mortgage P&I
34%
$1,204
Property Taxes
5%
$168
Home Insurance
2%
$81
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390