Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.94% first-year return on $66,090 initial cash invested.
14.94%
Cash On Cash
11.23%
Cap Rate
1.8
DSCR
$3,292
Rent
$823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,292 income − $2,469 expenses = $823 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,292
Total Expenses
$2,469
Mortgage P&I
36%
$1,188
Property Taxes
2%
$81
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362