Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.28% first-year return on $64,200 initial cash invested.
10.28%
Cash On Cash
10.46%
Cap Rate
1.56
DSCR
$3,363
Rent
$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,363 income − $2,813 expenses = $550 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,363
Total Expenses
$2,813
Mortgage P&I
37%
$1,232
Property Taxes
11%
$359
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370