Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.25% first-year return on $64,200 initial cash invested.
7.25%
Cash On Cash
9.1%
Cap Rate
1.42
DSCR
$2,616
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,616 income − $2,228 expenses = $388 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,616
Total Expenses
$2,228
Mortgage P&I
45%
$1,175
Property Taxes
2%
$59
Home Insurance
3%
$79
HOA
1%
$25
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$78
Maintenance
4%
$105
Other
11%
$288