Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.12% first-year return on $65,229 initial cash invested.
10.12%
Cash On Cash
9.46%
Cap Rate
1.59
DSCR
$2,726
Rent
$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,726
Total Expenses
$2,176
Mortgage P&I
41%
$1,114
Property Taxes
2%
$56
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300