Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.15% first-year return on $64,116 initial cash invested.
7.15%
Cash On Cash
8.79%
Cap Rate
1.43
DSCR
$2,482
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,482 income − $2,100 expenses = $382 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,116
Downpayment
20%
$43,920
Closing costs
1%
$2,196
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,482
Total Expenses
$2,100
Mortgage P&I
45%
$1,127
Property Taxes
2%
$43
Home Insurance
4%
$87
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273