Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.42% first-year return on $64,263 initial cash invested.
5.42%
Cash On Cash
8.32%
Cap Rate
1.36
DSCR
$2,782
Rent
$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $2,492 expenses = $290 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,263
Downpayment
20%
$44,060
Closing costs
1%
$2,203
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,782
Total Expenses
$2,492
Mortgage P&I
41%
$1,127
Property Taxes
12%
$341
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306