Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.7% first-year return on $64,620 initial cash invested.
4.7%
Cash On Cash
8.49%
Cap Rate
1.29
DSCR
$2,508
Rent
$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,508 income − $2,255 expenses = $253 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,620
Downpayment
20%
$44,400
Closing costs
1%
$2,220
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,508
Total Expenses
$2,255
Mortgage P&I
49%
$1,217
Property Taxes
4%
$107
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276