Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.83% first-year return on $64,179 initial cash invested.
7.83%
Cash On Cash
9.04%
Cap Rate
1.48
DSCR
$3,032
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,032 income − $2,613 expenses = $419 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,032
Total Expenses
$2,613
Mortgage P&I
37%
$1,117
Property Taxes
13%
$388
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334