Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.71% first-year return on $64,683 initial cash invested.
12.71%
Cash On Cash
11.15%
Cap Rate
1.66
DSCR
$3,424
Rent
$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,424 income − $2,739 expenses = $685 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,424
Total Expenses
$2,739
Mortgage P&I
36%
$1,243
Property Taxes
8%
$279
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377