Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.93% first-year return on $47,251 initial cash invested.
22.93%
Cash On Cash
11.91%
Cap Rate
1.87
DSCR
$3,315
Rent
$903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,315 income − $2,412 expenses = $903 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,251
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,315
Total Expenses
$2,412
Mortgage P&I
36%
$1,197
Property Taxes
0%
$8
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365