Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.6% first-year return on $65,817 initial cash invested.
11.6%
Cash On Cash
10.41%
Cap Rate
1.63
DSCR
$3,258
Rent
$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,258 income − $2,622 expenses = $636 cash flow
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,817
Downpayment
20%
$45,540
Closing costs
1%
$2,277
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,258
Total Expenses
$2,622
Mortgage P&I
37%
$1,210
Property Taxes
7%
$225
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358