Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.21% first-year return on $64,284 initial cash invested.
10.21%
Cash On Cash
10.21%
Cap Rate
1.55
DSCR
$2,970
Rent
$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,970 income − $2,423 expenses = $547 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,284
Downpayment
20%
$44,080
Closing costs
1%
$2,204
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,970
Total Expenses
$2,423
Mortgage P&I
41%
$1,210
Property Taxes
3%
$89
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327