Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.5% first-year return on $64,221 initial cash invested.
6.5%
Cash On Cash
9%
Cap Rate
1.38
DSCR
$2,733
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,733 income − $2,385 expenses = $348 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,221
Downpayment
20%
$44,020
Closing costs
1%
$2,201
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,733
Total Expenses
$2,385
Mortgage P&I
44%
$1,194
Property Taxes
7%
$192
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301