Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.54% first-year return on $64,137 initial cash invested.
9.54%
Cash On Cash
9.84%
Cap Rate
1.53
DSCR
$2,826
Rent
$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,826 income − $2,316 expenses = $510 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,137
Downpayment
20%
$43,940
Closing costs
1%
$2,197
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,826
Total Expenses
$2,316
Mortgage P&I
42%
$1,178
Property Taxes
3%
$98
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311