Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.71% first-year return on $64,242 initial cash invested.
7.71%
Cash On Cash
9.2%
Cap Rate
1.44
DSCR
$2,684
Rent
$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,684 income − $2,271 expenses = $413 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,242
Downpayment
20%
$44,040
Closing costs
1%
$2,202
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,684
Total Expenses
$2,271
Mortgage P&I
44%
$1,169
Property Taxes
4%
$110
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295