Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.78% first-year return on $65,250 initial cash invested.
15.78%
Cash On Cash
11.81%
Cap Rate
1.82
DSCR
$3,432
Rent
$858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,432 income − $2,574 expenses = $858 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,432
Total Expenses
$2,574
Mortgage P&I
36%
$1,219
Property Taxes
3%
$109
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378