Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.52% first-year return on $64,620 initial cash invested.
25.52%
Cash On Cash
14.81%
Cap Rate
2.29
DSCR
$4,200
Rent
$1,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,200 income − $2,826 expenses = $1,374 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,620
Downpayment
20%
$44,400
Closing costs
1%
$2,220
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,200
Total Expenses
$2,826
Mortgage P&I
28%
$1,197
Property Taxes
3%
$123
Home Insurance
2%
$78
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462