Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.83% first-year return on $65,271 initial cash invested.
10.83%
Cash On Cash
10.09%
Cap Rate
1.6
DSCR
$2,914
Rent
$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,914 income − $2,325 expenses = $589 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,271
Downpayment
20%
$45,020
Closing costs
1%
$2,251
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,914
Total Expenses
$2,325
Mortgage P&I
41%
$1,186
Property Taxes
2%
$67
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$321