Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.64% first-year return on $64,200 initial cash invested.
16.64%
Cash On Cash
12.15%
Cap Rate
1.91
DSCR
$4,359
Rent
$890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,359 income − $3,469 expenses = $890 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,359
Total Expenses
$3,469
Mortgage P&I
27%
$1,164
Property Taxes
17%
$747
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479