Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.13% first-year return on $65,040 initial cash invested.
11.13%
Cash On Cash
10.31%
Cap Rate
1.61
DSCR
$3,176
Rent
$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,176
Total Expenses
$2,573
Mortgage P&I
38%
$1,194
Property Taxes
7%
$220
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349