Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.49% first-year return on $64,872 initial cash invested.
11.49%
Cash On Cash
10.42%
Cap Rate
1.63
DSCR
$3,150
Rent
$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,150 income − $2,529 expenses = $621 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,872
Downpayment
20%
$44,640
Closing costs
1%
$2,232
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,150
Total Expenses
$2,529
Mortgage P&I
38%
$1,191
Property Taxes
6%
$191
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346