Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.23% first-year return on $64,200 initial cash invested.
1.23%
Cash On Cash
7.13%
Cap Rate
1.13
DSCR
$2,122
Rent
$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,122
Total Expenses
$2,056
Mortgage P&I
54%
$1,156
Property Taxes
5%
$101
Home Insurance
4%
$77
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$233