Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.89% first-year return on $64,410 initial cash invested.
0.89%
Cash On Cash
7.17%
Cap Rate
1.11
DSCR
$2,168
Rent
$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,168 income − $2,120 expenses = $48 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,410
Downpayment
20%
$44,200
Closing costs
1%
$2,210
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,168
Total Expenses
$2,120
Mortgage P&I
55%
$1,185
Property Taxes
5%
$119
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$238