Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.9% first-year return on $64,683 initial cash invested.
5.9%
Cash On Cash
8.79%
Cap Rate
1.36
DSCR
$2,721
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,721 income − $2,403 expenses = $318 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,683
Downpayment
20%
$44,460
Closing costs
1%
$2,223
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,721
Total Expenses
$2,403
Mortgage P&I
44%
$1,201
Property Taxes
7%
$197
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299