Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.65% first-year return on $65,733 initial cash invested.
11.65%
Cash On Cash
10.22%
Cap Rate
1.64
DSCR
$2,962
Rent
$638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,962 income − $2,324 expenses = $638 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,733
Downpayment
20%
$45,460
Closing costs
1%
$2,273
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,962
Total Expenses
$2,324
Mortgage P&I
40%
$1,179
Property Taxes
2%
$57
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326