Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.03% first-year return on $64,200 initial cash invested.
9.03%
Cash On Cash
9.32%
Cap Rate
1.54
DSCR
$2,874
Rent
$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,874 income − $2,391 expenses = $483 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,874
Total Expenses
$2,391
Mortgage P&I
39%
$1,111
Property Taxes
8%
$218
Home Insurance
3%
$77
HOA
0%
$8
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316