Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.93% first-year return on $66,090 initial cash invested.
11.93%
Cash On Cash
10.37%
Cap Rate
1.65
DSCR
$3,086
Rent
$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,086 income − $2,429 expenses = $657 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,086
Total Expenses
$2,429
Mortgage P&I
39%
$1,198
Property Taxes
3%
$103
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$339