Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.86% first-year return on $64,137 initial cash invested.
0.86%
Cash On Cash
6.7%
Cap Rate
1.14
DSCR
$2,596
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,596 income − $2,550 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,137
Downpayment
20%
$43,940
Closing costs
1%
$2,197
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,596
Total Expenses
$2,550
Mortgage P&I
41%
$1,077
Property Taxes
9%
$230
Home Insurance
4%
$105
HOA
10%
$254
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286