Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.58% first-year return on $64,410 initial cash invested.
9.58%
Cash On Cash
9.38%
Cap Rate
1.57
DSCR
$2,774
Rent
$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,774 income − $2,260 expenses = $514 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,410
Downpayment
20%
$44,200
Closing costs
1%
$2,210
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,774
Total Expenses
$2,260
Mortgage P&I
40%
$1,103
Property Taxes
5%
$135
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305