Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.15% first-year return on $64,179 initial cash invested.
16.15%
Cash On Cash
11.61%
Cap Rate
1.89
DSCR
$3,476
Rent
$864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,476 income − $2,612 expenses = $864 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,476
Total Expenses
$2,612
Mortgage P&I
32%
$1,125
Property Taxes
7%
$229
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382