Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.63% first-year return on $64,179 initial cash invested.
3.63%
Cash On Cash
8.07%
Cap Rate
1.25
DSCR
$2,598
Rent
$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,598 income − $2,404 expenses = $194 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
$2,598
Total Expenses
$2,404
Mortgage P&I
45%
$1,180
Property Taxes
9%
$230
Home Insurance
3%
$77
HOA
1%
$33
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286