Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.71% first-year return on $64,179 initial cash invested.
8.71%
Cash On Cash
9.8%
Cap Rate
1.49
DSCR
$3,042
Rent
$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,042 income − $2,576 expenses = $466 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,042
Total Expenses
$2,576
Mortgage P&I
40%
$1,207
Property Taxes
8%
$257
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335