Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.47% first-year return on $64,599 initial cash invested.
9.47%
Cash On Cash
9.66%
Cap Rate
1.54
DSCR
$2,936
Rent
$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,936 income − $2,426 expenses = $510 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,599
Downpayment
20%
$44,380
Closing costs
1%
$2,219
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,936
Total Expenses
$2,426
Mortgage P&I
39%
$1,159
Property Taxes
7%
$191
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323