Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.47% first-year return on $64,704 initial cash invested.
2.47%
Cash On Cash
7.52%
Cap Rate
1.19
DSCR
$2,241
Rent
$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,241 income − $2,108 expenses = $133 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
$2,241
Total Expenses
$2,108
Mortgage P&I
52%
$1,170
Property Taxes
4%
$86
Home Insurance
4%
$89
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247