Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.03% first-year return on $65,040 initial cash invested.
13.03%
Cash On Cash
10.76%
Cap Rate
1.73
DSCR
$3,488
Rent
$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,488 income − $2,782 expenses = $706 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,040
Downpayment
20%
$44,800
Closing costs
1%
$2,240
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,488
Total Expenses
$2,782
Mortgage P&I
33%
$1,162
Property Taxes
10%
$353
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384