Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16% first-year return on $220k initial cash invested.
16%
Cash On Cash
10.67%
Cap Rate
1.79
DSCR
$12,600
Rent
$2,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,600 income − $9,672 expenses = $2,928 cash flow
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$175k
Closing costs
1%
$8,744
Rehab
0%
$0
Furnishing
4%
$36,000
Cashflow
Total Income
$12,600
Total Expenses
$9,672
Mortgage P&I
34%
$4,342
Property Taxes
6%
$731
Home Insurance
3%
$315
HOA
0%
$0
Property Management
12%
$1,512
CapEx
4%
$504
Vacancy
3%
$378
Maintenance
4%
$504
Other
11%
$1,386
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality