Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.6% first-year return on $64,137 initial cash invested.
0.6%
Cash On Cash
7.25%
Cap Rate
1.1
DSCR
$2,230
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,230 income − $2,198 expenses = $32 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,230
Total Expenses
$2,198
Mortgage P&I
54%
$1,206
Property Taxes
7%
$156
Home Insurance
4%
$78
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245