Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.55% first-year return on $66,090 initial cash invested.
11.55%
Cash On Cash
10.09%
Cap Rate
1.64
DSCR
$2,908
Rent
$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,908 income − $2,272 expenses = $636 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,908
Total Expenses
$2,272
Mortgage P&I
40%
$1,173
Property Taxes
1%
$31
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320