Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.62% first-year return on $64,389 initial cash invested.
7.62%
Cash On Cash
9.04%
Cap Rate
1.45
DSCR
$2,588
Rent
$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,588 income − $2,179 expenses = $409 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,389
Downpayment
20%
$44,180
Closing costs
1%
$2,209
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,588
Total Expenses
$2,179
Mortgage P&I
44%
$1,151
Property Taxes
3%
$67
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285