Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.45% first-year return on $64,683 initial cash invested.
12.45%
Cash On Cash
10.45%
Cap Rate
1.71
DSCR
$3,402
Rent
$671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,402 income − $2,731 expenses = $671 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,683
Downpayment
20%
$44,460
Closing costs
1%
$2,223
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,402
Total Expenses
$2,731
Mortgage P&I
33%
$1,129
Property Taxes
11%
$371
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374