Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.57% first-year return on $66,069 initial cash invested.
10.57%
Cash On Cash
9.83%
Cap Rate
1.6
DSCR
$3,028
Rent
$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,028 income − $2,446 expenses = $582 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,069
Downpayment
20%
$45,780
Closing costs
1%
$2,289
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,028
Total Expenses
$2,446
Mortgage P&I
39%
$1,173
Property Taxes
6%
$178
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333