Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.63% first-year return on $64,158 initial cash invested.
7.63%
Cash On Cash
9.11%
Cap Rate
1.45
DSCR
$2,800
Rent
$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,800 income − $2,392 expenses = $408 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,158
Downpayment
20%
$43,960
Closing costs
1%
$2,198
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,800
Total Expenses
$2,392
Mortgage P&I
41%
$1,149
Property Taxes
8%
$214
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308