Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.11% first-year return on $65,061 initial cash invested.
10.11%
Cash On Cash
10.3%
Cap Rate
1.54
DSCR
$3,255
Rent
$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,255 income − $2,707 expenses = $548 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,061
Downpayment
20%
$44,820
Closing costs
1%
$2,241
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,255
Total Expenses
$2,707
Mortgage P&I
38%
$1,246
Property Taxes
9%
$277
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358