Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.84% first-year return on $65,586 initial cash invested.
23.84%
Cash On Cash
13.84%
Cap Rate
2.28
DSCR
$4,128
Rent
$1,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,128 income − $2,825 expenses = $1,303 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,586
Downpayment
20%
$45,320
Closing costs
1%
$2,266
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,128
Total Expenses
$2,825
Mortgage P&I
28%
$1,145
Property Taxes
4%
$181
Home Insurance
2%
$96
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454