Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.47% first-year return on $64,200 initial cash invested.
8.47%
Cash On Cash
9.45%
Cap Rate
1.5
DSCR
$3,178
Rent
$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,178 income − $2,725 expenses = $453 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,178
Total Expenses
$2,725
Mortgage P&I
36%
$1,153
Property Taxes
13%
$418
Home Insurance
2%
$74
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350