Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.07% first-year return on $64,200 initial cash invested.
11.07%
Cash On Cash
10.49%
Cap Rate
1.59
DSCR
$3,134
Rent
$592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,134 income − $2,542 expenses = $592 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,134
Total Expenses
$2,542
Mortgage P&I
39%
$1,207
Property Taxes
6%
$193
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345