Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.86% first-year return on $64,599 initial cash invested.
13.86%
Cash On Cash
10.99%
Cap Rate
1.75
DSCR
$3,084
Rent
$746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,084 income − $2,338 expenses = $746 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,599
Downpayment
20%
$44,380
Closing costs
1%
$2,219
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,084
Total Expenses
$2,338
Mortgage P&I
38%
$1,163
Property Taxes
2%
$48
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$339