Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.5% first-year return on $64,872 initial cash invested.
16.5%
Cash On Cash
11.47%
Cap Rate
1.95
DSCR
$3,732
Rent
$892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,732 income − $2,840 expenses = $892 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,872
Downpayment
20%
$44,640
Closing costs
1%
$2,232
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,732
Total Expenses
$2,840
Mortgage P&I
29%
$1,092
Property Taxes
10%
$383
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411