Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.9% first-year return on $64,200 initial cash invested.
4.9%
Cash On Cash
8.11%
Cap Rate
1.33
DSCR
$2,676
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,676
Total Expenses
$2,414
Mortgage P&I
42%
$1,118
Property Taxes
10%
$273
Home Insurance
3%
$79
HOA
1%
$35
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294