Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.81% first-year return on $64,221 initial cash invested.
3.81%
Cash On Cash
8.19%
Cap Rate
1.25
DSCR
$2,373
Rent
$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,373 income − $2,169 expenses = $204 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,373
Total Expenses
$2,169
Mortgage P&I
51%
$1,204
Property Taxes
3%
$60
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261