Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.68% first-year return on $64,827 initial cash invested.
22.68%
Cash On Cash
14.01%
Cap Rate
2.14
DSCR
$4,024
Rent
$1,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,024 income − $2,799 expenses = $1,225 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,827
Downpayment
20%
$44,597
Closing costs
1%
$2,230
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,024
Total Expenses
$2,799
Mortgage P&I
30%
$1,217
Property Taxes
3%
$122
Home Insurance
2%
$78
HOA
0%
$13
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443