Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.85% first-year return on $65,502 initial cash invested.
11.85%
Cash On Cash
10.44%
Cap Rate
1.65
DSCR
$3,132
Rent
$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,132 income − $2,485 expenses = $647 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,502
Downpayment
20%
$45,240
Closing costs
1%
$2,262
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,132
Total Expenses
$2,485
Mortgage P&I
38%
$1,196
Property Taxes
5%
$142
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345