Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.16% first-year return on $65,460 initial cash invested.
15.16%
Cash On Cash
11.75%
Cap Rate
1.8
DSCR
$3,908
Rent
$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,908 income − $3,081 expenses = $827 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,460
Downpayment
20%
$45,200
Closing costs
1%
$2,260
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,908
Total Expenses
$3,081
Mortgage P&I
31%
$1,229
Property Taxes
11%
$444
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430