Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.23% first-year return on $64,263 initial cash invested.
7.23%
Cash On Cash
8.85%
Cap Rate
1.43
DSCR
$2,616
Rent
$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,616 income − $2,229 expenses = $387 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,616
Total Expenses
$2,229
Mortgage P&I
43%
$1,132
Property Taxes
5%
$129
Home Insurance
3%
$78
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$78
Maintenance
4%
$105
Other
11%
$288