Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.06% first-year return on $65,040 initial cash invested.
10.06%
Cash On Cash
10.21%
Cap Rate
1.54
DSCR
$3,086
Rent
$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,086 income − $2,541 expenses = $545 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,040
Downpayment
20%
$44,800
Closing costs
1%
$2,240
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,086
Total Expenses
$2,541
Mortgage P&I
40%
$1,238
Property Taxes
6%
$176
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$339