Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.96% first-year return on $65,061 initial cash invested.
10.96%
Cash On Cash
9.7%
Cap Rate
1.65
DSCR
$2,924
Rent
$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $2,330 expenses = $594 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,061
Downpayment
20%
$44,820
Closing costs
1%
$2,241
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,924
Total Expenses
$2,330
Mortgage P&I
38%
$1,101
Property Taxes
5%
$141
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322