Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.77% first-year return on $65,817 initial cash invested.
16.77%
Cash On Cash
11.77%
Cap Rate
1.9
DSCR
$3,382
Rent
$920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,382 income − $2,462 expenses = $920 cash flow
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,817
Downpayment
20%
$45,540
Closing costs
1%
$2,277
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,382
Total Expenses
$2,462
Mortgage P&I
35%
$1,178
Property Taxes
2%
$55
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372