Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.41% first-year return on $64,536 initial cash invested.
0.41%
Cash On Cash
6.61%
Cap Rate
1.1
DSCR
$2,278
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,278 income − $2,256 expenses = $22 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,536
Downpayment
20%
$44,320
Closing costs
1%
$2,216
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,278
Total Expenses
$2,256
Mortgage P&I
49%
$1,108
Property Taxes
13%
$294
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$251