Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.28% first-year return on $64,641 initial cash invested.
1.28%
Cash On Cash
6.86%
Cap Rate
1.15
DSCR
$2,490
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,490 income − $2,421 expenses = $69 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,641
Downpayment
20%
$44,420
Closing costs
1%
$2,221
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,490
Total Expenses
$2,421
Mortgage P&I
44%
$1,100
Property Taxes
15%
$380
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274