Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.03% first-year return on $64,326 initial cash invested.
11.03%
Cash On Cash
10.45%
Cap Rate
1.6
DSCR
$3,264
Rent
$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,264 income − $2,673 expenses = $591 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,326
Downpayment
20%
$44,120
Closing costs
1%
$2,206
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,264
Total Expenses
$2,673
Mortgage P&I
37%
$1,199
Property Taxes
7%
$217
Home Insurance
4%
$133
HOA
0%
$13
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359