Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.49% first-year return on $65,460 initial cash invested.
13.49%
Cash On Cash
11.07%
Cap Rate
1.71
DSCR
$3,178
Rent
$736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,178 income − $2,442 expenses = $736 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,460
Downpayment
20%
$45,200
Closing costs
1%
$2,260
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,178
Total Expenses
$2,442
Mortgage P&I
38%
$1,221
Property Taxes
2%
$61
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350