Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.13% first-year return on $65,250 initial cash invested.
13.13%
Cash On Cash
10.73%
Cap Rate
1.72
DSCR
$3,243
Rent
$714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,243
Total Expenses
$2,529
Mortgage P&I
36%
$1,167
Property Taxes
6%
$180
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357