Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.88% first-year return on $64,557 initial cash invested.
3.88%
Cash On Cash
8.21%
Cap Rate
1.25
DSCR
$2,482
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,482 income − $2,273 expenses = $209 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,557
Downpayment
20%
$44,340
Closing costs
1%
$2,217
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,482
Total Expenses
$2,273
Mortgage P&I
49%
$1,208
Property Taxes
5%
$112
Home Insurance
3%
$80
HOA
1%
$30
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273