Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.92% first-year return on $64,347 initial cash invested.
6.92%
Cash On Cash
9.05%
Cap Rate
1.4
DSCR
$2,552
Rent
$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,552 income − $2,181 expenses = $371 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,347
Downpayment
20%
$44,140
Closing costs
1%
$2,207
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,552
Total Expenses
$2,181
Mortgage P&I
47%
$1,191
Property Taxes
2%
$44
Home Insurance
3%
$78
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281