Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.52% first-year return on $65,922 initial cash invested.
11.52%
Cash On Cash
10.24%
Cap Rate
1.64
DSCR
$3,172
Rent
$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,172 income − $2,539 expenses = $633 cash flow
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,922
Downpayment
20%
$45,640
Closing costs
1%
$2,282
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,172
Total Expenses
$2,539
Mortgage P&I
37%
$1,187
Property Taxes
5%
$168
Home Insurance
3%
$80
HOA
1%
$25
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349