Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.57% first-year return on $64,368 initial cash invested.
12.57%
Cash On Cash
10.91%
Cap Rate
1.67
DSCR
$3,272
Rent
$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,272 income − $2,598 expenses = $674 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,368
Downpayment
20%
$44,160
Closing costs
1%
$2,208
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,272
Total Expenses
$2,598
Mortgage P&I
37%
$1,202
Property Taxes
6%
$208
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360