Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.57% first-year return on $64,200 initial cash invested.
17.57%
Cash On Cash
12.59%
Cap Rate
1.91
DSCR
$4,032
Rent
$940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,032 income − $3,092 expenses = $940 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,032
Total Expenses
$3,092
Mortgage P&I
30%
$1,208
Property Taxes
9%
$368
Home Insurance
2%
$77
HOA
2%
$68
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444