Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.97% first-year return on $64,179 initial cash invested.
2.97%
Cash On Cash
7.84%
Cap Rate
1.21
DSCR
$2,324
Rent
$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,324 income − $2,165 expenses = $159 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,324
Total Expenses
$2,165
Mortgage P&I
51%
$1,185
Property Taxes
5%
$112
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256