Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.34% first-year return on $64,179 initial cash invested.
4.34%
Cash On Cash
7.8%
Cap Rate
1.31
DSCR
$2,733
Rent
$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,733
Total Expenses
$2,501
Mortgage P&I
40%
$1,088
Property Taxes
15%
$407
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301