Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.33% first-year return on $64,200 initial cash invested.
25.33%
Cash On Cash
14.57%
Cap Rate
2.31
DSCR
$4,016
Rent
$1,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,016 income − $2,661 expenses = $1,355 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,016
Total Expenses
$2,661
Mortgage P&I
29%
$1,156
Property Taxes
2%
$62
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$120
Maintenance
4%
$161
Other
11%
$442