Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.52% first-year return on $64,116 initial cash invested.
3.52%
Cash On Cash
8.14%
Cap Rate
1.25
DSCR
$2,776
Rent
$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,776 income − $2,588 expenses = $188 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,116
Downpayment
20%
$43,920
Closing costs
1%
$2,196
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,776
Total Expenses
$2,588
Mortgage P&I
43%
$1,191
Property Taxes
14%
$375
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305