Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.44% first-year return on $64,473 initial cash invested.
10.44%
Cash On Cash
10.02%
Cap Rate
1.57
DSCR
$2,828
Rent
$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,828 income − $2,267 expenses = $561 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,473
Downpayment
20%
$44,260
Closing costs
1%
$2,213
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,828
Total Expenses
$2,267
Mortgage P&I
41%
$1,173
Property Taxes
2%
$54
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311