Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.47% first-year return on $65,544 initial cash invested.
15.47%
Cash On Cash
11.79%
Cap Rate
1.81
DSCR
$3,694
Rent
$845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,694 income − $2,849 expenses = $845 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,544
Downpayment
20%
$45,280
Closing costs
1%
$2,264
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,694
Total Expenses
$2,849
Mortgage P&I
33%
$1,232
Property Taxes
8%
$281
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406