Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.63% first-year return on $64,200 initial cash invested.
5.63%
Cash On Cash
8.74%
Cap Rate
1.33
DSCR
$2,496
Rent
$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,496 income − $2,195 expenses = $301 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,496
Total Expenses
$2,195
Mortgage P&I
48%
$1,201
Property Taxes
3%
$67
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275