Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.71% first-year return on $65,670 initial cash invested.
10.71%
Cash On Cash
10.29%
Cap Rate
1.58
DSCR
$3,248
Rent
$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,248 income − $2,662 expenses = $586 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,670
Downpayment
20%
$45,400
Closing costs
1%
$2,270
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,248
Total Expenses
$2,662
Mortgage P&I
38%
$1,231
Property Taxes
8%
$248
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357