Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.23% first-year return on $64,221 initial cash invested.
13.23%
Cash On Cash
10.6%
Cap Rate
1.76
DSCR
$3,224
Rent
$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,224 income − $2,516 expenses = $708 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,221
Downpayment
20%
$44,020
Closing costs
1%
$2,201
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,224
Total Expenses
$2,516
Mortgage P&I
34%
$1,107
Property Taxes
7%
$218
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355