Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.45% first-year return on $65,250 initial cash invested.
17.45%
Cash On Cash
12.12%
Cap Rate
1.96
DSCR
$4,138
Rent
$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,138 income − $3,189 expenses = $949 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,138
Total Expenses
$3,189
Mortgage P&I
28%
$1,157
Property Taxes
13%
$545
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$455