Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.52% first-year return on $65,313 initial cash invested.
11.52%
Cash On Cash
10.66%
Cap Rate
1.61
DSCR
$3,231
Rent
$627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,231 income − $2,604 expenses = $627 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,313
Downpayment
20%
$45,060
Closing costs
1%
$2,253
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,231
Total Expenses
$2,604
Mortgage P&I
39%
$1,245
Property Taxes
6%
$209
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355