Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.57% first-year return on $65,565 initial cash invested.
25.57%
Cash On Cash
14.43%
Cap Rate
2.35
DSCR
$4,138
Rent
$1,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,138 income − $2,741 expenses = $1,397 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,565
Downpayment
20%
$45,300
Closing costs
1%
$2,265
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,138
Total Expenses
$2,741
Mortgage P&I
28%
$1,160
Property Taxes
2%
$103
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$455