Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.84% first-year return on $64,137 initial cash invested.
12.84%
Cash On Cash
11.26%
Cap Rate
1.66
DSCR
$3,354
Rent
$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,354 income − $2,668 expenses = $686 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,137
Downpayment
20%
$43,940
Closing costs
1%
$2,197
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,354
Total Expenses
$2,668
Mortgage P&I
37%
$1,241
Property Taxes
6%
$210
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369