Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.81% first-year return on $64,662 initial cash invested.
6.81%
Cash On Cash
8.92%
Cap Rate
1.4
DSCR
$2,604
Rent
$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,604 income − $2,237 expenses = $367 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,662
Downpayment
20%
$44,440
Closing costs
1%
$2,222
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,604
Total Expenses
$2,237
Mortgage P&I
45%
$1,181
Property Taxes
4%
$93
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286