Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.31% first-year return on $64,200 initial cash invested.
9.31%
Cash On Cash
9.55%
Cap Rate
1.53
DSCR
$2,776
Rent
$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,776 income − $2,278 expenses = $498 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,776
Total Expenses
$2,278
Mortgage P&I
41%
$1,142
Property Taxes
4%
$116
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305