Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.46% first-year return on $64,410 initial cash invested.
14.46%
Cash On Cash
11.09%
Cap Rate
1.8
DSCR
$3,261
Rent
$776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,261 income − $2,485 expenses = $776 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,410
Downpayment
20%
$44,200
Closing costs
1%
$2,210
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,261
Total Expenses
$2,485
Mortgage P&I
35%
$1,136
Property Taxes
4%
$138
Home Insurance
2%
$78
HOA
1%
$25
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359