Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.42% first-year return on $65,250 initial cash invested.
11.42%
Cash On Cash
10.42%
Cap Rate
1.62
DSCR
$3,068
Rent
$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,068 income − $2,447 expenses = $621 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,068
Total Expenses
$2,447
Mortgage P&I
39%
$1,209
Property Taxes
4%
$116
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337