Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.73% first-year return on $64,620 initial cash invested.
2.73%
Cash On Cash
7.76%
Cap Rate
1.2
DSCR
$2,380
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,380 income − $2,233 expenses = $147 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,620
Downpayment
20%
$44,400
Closing costs
1%
$2,220
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,380
Total Expenses
$2,233
Mortgage P&I
50%
$1,194
Property Taxes
6%
$152
Home Insurance
3%
$78
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262