Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.57% first-year return on $65,229 initial cash invested.
11.57%
Cash On Cash
10.19%
Cap Rate
1.64
DSCR
$2,949
Rent
$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,949 income − $2,320 expenses = $629 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,949
Total Expenses
$2,320
Mortgage P&I
39%
$1,162
Property Taxes
2%
$64
Home Insurance
3%
$79
HOA
0%
$13
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324