Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.15% first-year return on $64,347 initial cash invested.
3.15%
Cash On Cash
7.94%
Cap Rate
1.22
DSCR
$2,246
Rent
$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,246 income − $2,077 expenses = $169 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,347
Downpayment
20%
$44,140
Closing costs
1%
$2,207
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,246
Total Expenses
$2,077
Mortgage P&I
53%
$1,201
Property Taxes
1%
$32
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247