Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.94% first-year return on $64,200 initial cash invested.
5.94%
Cash On Cash
8.27%
Cap Rate
1.39
DSCR
$2,691
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,691 income − $2,373 expenses = $318 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,691
Total Expenses
$2,373
Mortgage P&I
41%
$1,091
Property Taxes
10%
$259
Home Insurance
4%
$107
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296