Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.11% first-year return on $65,082 initial cash invested.
14.11%
Cash On Cash
11.07%
Cap Rate
1.76
DSCR
$3,176
Rent
$765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,176 income − $2,411 expenses = $765 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,082
Downpayment
20%
$44,840
Closing costs
1%
$2,242
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,176
Total Expenses
$2,411
Mortgage P&I
37%
$1,176
Property Taxes
2%
$76
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349