Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.17% first-year return on $65,250 initial cash invested.
10.17%
Cash On Cash
10.26%
Cap Rate
1.56
DSCR
$3,537
Rent
$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,537 income − $2,984 expenses = $553 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,537
Total Expenses
$2,984
Mortgage P&I
35%
$1,230
Property Taxes
13%
$474
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389