Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.01% first-year return on $64,641 initial cash invested.
13.01%
Cash On Cash
10.69%
Cap Rate
1.73
DSCR
$3,351
Rent
$701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,351 income − $2,650 expenses = $701 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,641
Downpayment
20%
$44,420
Closing costs
1%
$2,221
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,351
Total Expenses
$2,650
Mortgage P&I
34%
$1,144
Property Taxes
9%
$296
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369