Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.06% first-year return on $64,662 initial cash invested.
13.06%
Cash On Cash
10.51%
Cap Rate
1.76
DSCR
$3,435
Rent
$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,435 income − $2,731 expenses = $704 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,662
Downpayment
20%
$44,440
Closing costs
1%
$2,222
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,435
Total Expenses
$2,731
Mortgage P&I
32%
$1,106
Property Taxes
10%
$342
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378