Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.07% first-year return on $64,200 initial cash invested.
10.07%
Cash On Cash
10.29%
Cap Rate
1.55
DSCR
$3,220
Rent
$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,220 income − $2,681 expenses = $539 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,220
Total Expenses
$2,681
Mortgage P&I
38%
$1,219
Property Taxes
9%
$290
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354