Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.59% first-year return on $64,620 initial cash invested.
5.59%
Cash On Cash
8.78%
Cap Rate
1.33
DSCR
$2,607
Rent
$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,607 income − $2,306 expenses = $301 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,620
Downpayment
20%
$44,400
Closing costs
1%
$2,220
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,607
Total Expenses
$2,306
Mortgage P&I
47%
$1,219
Property Taxes
5%
$123
Home Insurance
3%
$78
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287