Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8% first-year return on $64,494 initial cash invested.
8%
Cash On Cash
9.06%
Cap Rate
1.48
DSCR
$2,758
Rent
$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,758 income − $2,328 expenses = $430 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,494
Downpayment
20%
$44,280
Closing costs
1%
$2,214
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,758
Total Expenses
$2,328
Mortgage P&I
41%
$1,132
Property Taxes
7%
$181
Home Insurance
3%
$78
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303