Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.36% first-year return on $64,347 initial cash invested.
4.36%
Cash On Cash
8.49%
Cap Rate
1.28
DSCR
$2,756
Rent
$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,756 income − $2,522 expenses = $234 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,756
Total Expenses
$2,522
Mortgage P&I
44%
$1,217
Property Taxes
10%
$289
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303