Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.3% first-year return on $64,704 initial cash invested.
28.3%
Cash On Cash
15.34%
Cap Rate
2.5
DSCR
$4,442
Rent
$1,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,442 income − $2,916 expenses = $1,526 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,704
Downpayment
20%
$44,480
Closing costs
1%
$2,224
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,442
Total Expenses
$2,916
Mortgage P&I
26%
$1,139
Property Taxes
4%
$167
Home Insurance
2%
$79
HOA
0%
$20
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489