Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.16% first-year return on $64,179 initial cash invested.
18.16%
Cash On Cash
12.58%
Cap Rate
1.98
DSCR
$4,198
Rent
$971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,198 income − $3,227 expenses = $971 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,198
Total Expenses
$3,227
Mortgage P&I
28%
$1,167
Property Taxes
13%
$555
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462