Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.85% first-year return on $65,229 initial cash invested.
11.85%
Cash On Cash
10.34%
Cap Rate
1.65
DSCR
$2,901
Rent
$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,901 income − $2,257 expenses = $644 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,901
Total Expenses
$2,257
Mortgage P&I
41%
$1,177
Property Taxes
1%
$15
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319