Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.19% first-year return on $64,200 initial cash invested.
0.19%
Cash On Cash
7.13%
Cap Rate
1.09
DSCR
$2,398
Rent
$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,398
Total Expenses
$2,388
Mortgage P&I
50%
$1,201
Property Taxes
12%
$294
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264