Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.35% first-year return on $64,200 initial cash invested.
11.35%
Cash On Cash
10.01%
Cap Rate
1.67
DSCR
$3,153
Rent
$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,153
Total Expenses
$2,546
Mortgage P&I
35%
$1,102
Property Taxes
9%
$295
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347