Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.18% first-year return on $64,179 initial cash invested.
15.18%
Cash On Cash
11.61%
Cap Rate
1.81
DSCR
$3,573
Rent
$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,573 income − $2,761 expenses = $812 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,573
Total Expenses
$2,761
Mortgage P&I
33%
$1,173
Property Taxes
8%
$296
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393