Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.13% first-year return on $64,641 initial cash invested.
15.13%
Cash On Cash
11.3%
Cap Rate
1.82
DSCR
$3,112
Rent
$815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,112 income − $2,297 expenses = $815 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,641
Downpayment
20%
$44,420
Closing costs
1%
$2,221
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,112
Total Expenses
$2,297
Mortgage P&I
37%
$1,152
Property Taxes
0%
$10
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342