Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.35% first-year return on $64,221 initial cash invested.
2.35%
Cash On Cash
7.22%
Cap Rate
1.2
DSCR
$2,278
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,221
Downpayment
20%
$44,020
Closing costs
1%
$2,201
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,278
Total Expenses
$2,152
Mortgage P&I
49%
$1,107
Property Taxes
8%
$192
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$251