Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.16% first-year return on $64,536 initial cash invested.
21.16%
Cash On Cash
13.72%
Cap Rate
2.08
DSCR
$4,440
Rent
$1,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,440 income − $3,302 expenses = $1,138 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,440
Total Expenses
$3,302
Mortgage P&I
27%
$1,218
Property Taxes
11%
$495
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$488