Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.27% first-year return on $64,305 initial cash invested.
8.27%
Cash On Cash
9.61%
Cap Rate
1.47
DSCR
$3,084
Rent
$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,084 income − $2,641 expenses = $443 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,305
Downpayment
20%
$44,100
Closing costs
1%
$2,205
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,084
Total Expenses
$2,641
Mortgage P&I
39%
$1,199
Property Taxes
11%
$329
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$339