Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.4% first-year return on $64,830 initial cash invested.
15.4%
Cash On Cash
11.72%
Cap Rate
1.82
DSCR
$3,752
Rent
$832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,752 income − $2,920 expenses = $832 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,830
Downpayment
20%
$44,600
Closing costs
1%
$2,230
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,752
Total Expenses
$2,920
Mortgage P&I
32%
$1,196
Property Taxes
10%
$370
Home Insurance
2%
$78
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413