Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.71% first-year return on $64,536 initial cash invested.
11.71%
Cash On Cash
10.44%
Cap Rate
1.63
DSCR
$2,940
Rent
$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,940 income − $2,310 expenses = $630 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,536
Downpayment
20%
$44,320
Closing costs
1%
$2,216
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,940
Total Expenses
$2,310
Mortgage P&I
40%
$1,179
Property Taxes
2%
$52
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$323