Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.21% first-year return on $64,683 initial cash invested.
11.21%
Cash On Cash
10.01%
Cap Rate
1.64
DSCR
$3,046
Rent
$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,046 income − $2,442 expenses = $604 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,683
Downpayment
20%
$44,460
Closing costs
1%
$2,223
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,046
Total Expenses
$2,442
Mortgage P&I
37%
$1,129
Property Taxes
7%
$207
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335