Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.54% first-year return on $65,040 initial cash invested.
10.54%
Cash On Cash
9.83%
Cap Rate
1.6
DSCR
$2,942
Rent
$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,942 income − $2,371 expenses = $571 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,040
Downpayment
20%
$44,800
Closing costs
1%
$2,240
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,942
Total Expenses
$2,371
Mortgage P&I
39%
$1,146
Property Taxes
5%
$144
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324