Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.98% first-year return on $64,200 initial cash invested.
15.98%
Cash On Cash
11.65%
Cap Rate
1.88
DSCR
$3,549
Rent
$855
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
6.7%
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
$3,549
Total Expenses
$2,694
Mortgage P&I
32%
$1,138
Property Taxes
8%
$273
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390