Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.32% first-year return on $65,250 initial cash invested.
10.32%
Cash On Cash
9.8%
Cap Rate
1.58
DSCR
$2,871
Rent
$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,871 income − $2,310 expenses = $561 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,871
Total Expenses
$2,310
Mortgage P&I
40%
$1,161
Property Taxes
3%
$81
Home Insurance
3%
$79
HOA
0%
$12
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316