Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.5% first-year return on $64,200 initial cash invested.
11.5%
Cash On Cash
10.09%
Cap Rate
1.66
DSCR
$2,913
Rent
$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,913 income − $2,298 expenses = $615 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,913
Total Expenses
$2,298
Mortgage P&I
38%
$1,117
Property Taxes
4%
$113
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$320