Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.61% first-year return on $64,263 initial cash invested.
2.61%
Cash On Cash
7.6%
Cap Rate
1.2
DSCR
$2,398
Rent
$140
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,263
Downpayment
20%
$44,060
Closing costs
1%
$2,203
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,398
Total Expenses
$2,258
Mortgage P&I
48%
$1,160
Property Taxes
8%
$203
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264