Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.85% first-year return on $65,250 initial cash invested.
21.85%
Cash On Cash
13.44%
Cap Rate
2.13
DSCR
$3,771
Rent
$1,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,771 income − $2,583 expenses = $1,188 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,771
Total Expenses
$2,583
Mortgage P&I
31%
$1,181
Property Taxes
1%
$40
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415