Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.84% first-year return on $65,229 initial cash invested.
12.84%
Cash On Cash
11.01%
Cap Rate
1.67
DSCR
$3,270
Rent
$698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,270 income − $2,572 expenses = $698 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,270
Total Expenses
$2,572
Mortgage P&I
38%
$1,234
Property Taxes
5%
$147
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360