Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.82% first-year return on $66,090 initial cash invested.
10.82%
Cash On Cash
9.99%
Cap Rate
1.6
DSCR
$3,022
Rent
$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,022 income − $2,426 expenses = $596 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,022
Total Expenses
$2,426
Mortgage P&I
39%
$1,189
Property Taxes
4%
$129
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332