Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.33% first-year return on $65,628 initial cash invested.
13.33%
Cash On Cash
10.9%
Cap Rate
1.73
DSCR
$3,468
Rent
$729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,468 income − $2,739 expenses = $729 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,628
Downpayment
20%
$45,360
Closing costs
1%
$2,268
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,468
Total Expenses
$2,739
Mortgage P&I
34%
$1,192
Property Taxes
8%
$288
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381