Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.4% first-year return on $64,179 initial cash invested.
8.4%
Cash On Cash
9.57%
Cap Rate
1.47
DSCR
$2,824
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,824 income − $2,375 expenses = $449 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,824
Total Expenses
$2,375
Mortgage P&I
42%
$1,192
Property Taxes
4%
$120
Home Insurance
3%
$77
HOA
1%
$25
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311