Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.15% first-year return on $64,578 initial cash invested.
7.15%
Cash On Cash
9.17%
Cap Rate
1.42
DSCR
$2,949
Rent
$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,949 income − $2,564 expenses = $385 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,578
Downpayment
20%
$44,360
Closing costs
1%
$2,218
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,949
Total Expenses
$2,564
Mortgage P&I
40%
$1,191
Property Taxes
10%
$291
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324