Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.24% first-year return on $64,200 initial cash invested.
16.24%
Cash On Cash
12.05%
Cap Rate
1.88
DSCR
$4,064
Rent
$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,064 income − $3,195 expenses = $869 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,064
Total Expenses
$3,195
Mortgage P&I
29%
$1,177
Property Taxes
14%
$558
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447