Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.15% first-year return on $65,712 initial cash invested.
10.15%
Cash On Cash
9.98%
Cap Rate
1.55
DSCR
$2,940
Rent
$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,940 income − $2,384 expenses = $556 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,712
Downpayment
20%
$45,440
Closing costs
1%
$2,272
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,940
Total Expenses
$2,384
Mortgage P&I
41%
$1,215
Property Taxes
4%
$103
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$323