Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.27% first-year return on $64,704 initial cash invested.
4.27%
Cash On Cash
8.08%
Cap Rate
1.28
DSCR
$2,438
Rent
$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,438 income − $2,208 expenses = $230 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,704
Downpayment
20%
$44,480
Closing costs
1%
$2,224
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,438
Total Expenses
$2,208
Mortgage P&I
48%
$1,169
Property Taxes
5%
$129
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268