Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.69% first-year return on $65,628 initial cash invested.
15.69%
Cash On Cash
12.01%
Cap Rate
1.81
DSCR
$3,944
Rent
$858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,944 income − $3,086 expenses = $858 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,628
Downpayment
20%
$45,360
Closing costs
1%
$2,268
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,944
Total Expenses
$3,086
Mortgage P&I
32%
$1,253
Property Taxes
10%
$413
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434