Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.76% first-year return on $64,305 initial cash invested.
4.76%
Cash On Cash
8.45%
Cap Rate
1.3
DSCR
$2,624
Rent
$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,624 income − $2,369 expenses = $255 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,305
Downpayment
20%
$44,100
Closing costs
1%
$2,205
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,624
Total Expenses
$2,369
Mortgage P&I
45%
$1,192
Property Taxes
8%
$204
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289