Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.94% first-year return on $64,326 initial cash invested.
3.94%
Cash On Cash
8.03%
Cap Rate
1.27
DSCR
$2,496
Rent
$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,496 income − $2,285 expenses = $211 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,326
Downpayment
20%
$44,120
Closing costs
1%
$2,206
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,496
Total Expenses
$2,285
Mortgage P&I
47%
$1,165
Property Taxes
8%
$190
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275