Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.62% first-year return on $64,200 initial cash invested.
10.62%
Cash On Cash
9.99%
Cap Rate
1.59
DSCR
$2,836
Rent
$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,836 income − $2,268 expenses = $568 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,836
Total Expenses
$2,268
Mortgage P&I
41%
$1,150
Property Taxes
3%
$78
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312