Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.51% first-year return on $64,620 initial cash invested.
11.51%
Cash On Cash
10.29%
Cap Rate
1.64
DSCR
$3,057
Rent
$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,057 income − $2,437 expenses = $620 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,620
Downpayment
20%
$44,400
Closing costs
1%
$2,220
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,057
Total Expenses
$2,437
Mortgage P&I
38%
$1,161
Property Taxes
5%
$157
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336