Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.39% first-year return on $65,586 initial cash invested.
10.39%
Cash On Cash
10.31%
Cap Rate
1.56
DSCR
$3,321
Rent
$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,321 income − $2,753 expenses = $568 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,586
Downpayment
20%
$45,320
Closing costs
1%
$2,266
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,321
Total Expenses
$2,753
Mortgage P&I
37%
$1,245
Property Taxes
9%
$303
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365