Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.51% first-year return on $64,599 initial cash invested.
4.51%
Cash On Cash
8.21%
Cap Rate
1.29
DSCR
$2,559
Rent
$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,559 income − $2,316 expenses = $243 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,599
Downpayment
20%
$44,380
Closing costs
1%
$2,219
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,559
Total Expenses
$2,316
Mortgage P&I
46%
$1,174
Property Taxes
8%
$194
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281