Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.18% first-year return on $66,048 initial cash invested.
24.18%
Cash On Cash
14.15%
Cap Rate
2.26
DSCR
$4,383
Rent
$1,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,383 income − $3,052 expenses = $1,331 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,048
Downpayment
20%
$45,760
Closing costs
1%
$2,288
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,383
Total Expenses
$3,052
Mortgage P&I
27%
$1,192
Property Taxes
6%
$284
Home Insurance
2%
$87
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482