Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.65% first-year return on $64,179 initial cash invested.
11.65%
Cash On Cash
10.21%
Cap Rate
1.66
DSCR
$3,105
Rent
$623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,105 income − $2,482 expenses = $623 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,105
Total Expenses
$2,482
Mortgage P&I
36%
$1,124
Property Taxes
6%
$197
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342