Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.27% first-year return on $64,179 initial cash invested.
18.27%
Cash On Cash
12.33%
Cap Rate
1.98
DSCR
$3,532
Rent
$977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,532 income − $2,555 expenses = $977 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,532
Total Expenses
$2,555
Mortgage P&I
32%
$1,141
Property Taxes
4%
$136
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389