Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.02% first-year return on $65,649 initial cash invested.
10.02%
Cash On Cash
10.1%
Cap Rate
1.56
DSCR
$3,528
Rent
$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,528 income − $2,980 expenses = $548 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,649
Downpayment
20%
$45,380
Closing costs
1%
$2,269
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,528
Total Expenses
$2,980
Mortgage P&I
35%
$1,221
Property Taxes
14%
$480
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388