Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.86% first-year return on $64,515 initial cash invested.
9.86%
Cash On Cash
9.7%
Cap Rate
1.56
DSCR
$2,906
Rent
$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $2,376 expenses = $530 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,515
Downpayment
20%
$44,300
Closing costs
1%
$2,215
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,906
Total Expenses
$2,376
Mortgage P&I
39%
$1,144
Property Taxes
5%
$158
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320