Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.06% first-year return on $64,536 initial cash invested.
1.06%
Cash On Cash
7.35%
Cap Rate
1.12
DSCR
$2,332
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,332 income − $2,275 expenses = $57 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,536
Downpayment
20%
$44,320
Closing costs
1%
$2,216
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,332
Total Expenses
$2,275
Mortgage P&I
52%
$1,208
Property Taxes
9%
$211
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257