Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.23% first-year return on $64,641 initial cash invested.
3.23%
Cash On Cash
8.17%
Cap Rate
1.22
DSCR
$2,548
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,548 income − $2,374 expenses = $174 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,641
Downpayment
20%
$44,420
Closing costs
1%
$2,221
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,548
Total Expenses
$2,374
Mortgage P&I
49%
$1,236
Property Taxes
8%
$193
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280