Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.24% first-year return on $64,473 initial cash invested.
15.24%
Cash On Cash
11.29%
Cap Rate
1.84
DSCR
$3,218
Rent
$819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,218 income − $2,399 expenses = $819 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,218
Total Expenses
$2,399
Mortgage P&I
35%
$1,134
Property Taxes
3%
$91
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354