Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.29% first-year return on $64,200 initial cash invested.
7.29%
Cash On Cash
9.31%
Cap Rate
1.45
DSCR
$3,400
Rent
$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,400 income − $3,010 expenses = $390 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,400
Total Expenses
$3,010
Mortgage P&I
35%
$1,180
Property Taxes
18%
$597
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374