Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.19% first-year return on $64,851 initial cash invested.
15.19%
Cash On Cash
11.75%
Cap Rate
1.79
DSCR
$3,630
Rent
$821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,630 income − $2,809 expenses = $821 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,851
Downpayment
20%
$44,620
Closing costs
1%
$2,231
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,630
Total Expenses
$2,809
Mortgage P&I
34%
$1,219
Property Taxes
8%
$277
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399