Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.07% first-year return on $65,061 initial cash invested.
11.07%
Cash On Cash
10.12%
Cap Rate
1.62
DSCR
$3,044
Rent
$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $2,444 expenses = $600 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,061
Downpayment
20%
$44,820
Closing costs
1%
$2,241
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,044
Total Expenses
$2,444
Mortgage P&I
38%
$1,168
Property Taxes
5%
$155
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335