Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.5% first-year return on $64,200 initial cash invested.
21.5%
Cash On Cash
13.27%
Cap Rate
2.18
DSCR
$4,134
Rent
$1,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,134 income − $2,984 expenses = $1,150 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,134
Total Expenses
$2,984
Mortgage P&I
27%
$1,117
Property Taxes
9%
$385
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455