Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.47% first-year return on $64,200 initial cash invested.
10.47%
Cash On Cash
10.04%
Cap Rate
1.58
DSCR
$2,882
Rent
$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,882 income − $2,322 expenses = $560 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,882
Total Expenses
$2,322
Mortgage P&I
40%
$1,165
Property Taxes
4%
$101
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317