Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.42% first-year return on $65,061 initial cash invested.
15.42%
Cash On Cash
11.73%
Cap Rate
1.82
DSCR
$3,724
Rent
$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,724 income − $2,888 expenses = $836 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,724
Total Expenses
$2,888
Mortgage P&I
32%
$1,205
Property Taxes
9%
$346
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410