Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.21% first-year return on $65,334 initial cash invested.
19.21%
Cash On Cash
12.93%
Cap Rate
1.98
DSCR
$3,874
Rent
$1,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,874 income − $2,828 expenses = $1,046 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,334
Downpayment
20%
$45,080
Closing costs
1%
$2,254
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,874
Total Expenses
$2,828
Mortgage P&I
32%
$1,227
Property Taxes
5%
$204
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426