Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.78% first-year return on $64,179 initial cash invested.
11.78%
Cash On Cash
10.95%
Cap Rate
1.6
DSCR
$3,140
Rent
$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,140 income − $2,510 expenses = $630 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.7%
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
$3,140
Total Expenses
$2,510
Mortgage P&I
40%
$1,251
Property Taxes
4%
$114
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$345