Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.95% first-year return on $64,179 initial cash invested.
4.95%
Cash On Cash
8.85%
Cap Rate
1.31
DSCR
$2,992
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,992 income − $2,727 expenses = $265 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.6%
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
$2,992
Total Expenses
$2,727
Mortgage P&I
41%
$1,237
Property Taxes
12%
$370
Home Insurance
3%
$77
HOA
1%
$25
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329