Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.74% first-year return on $64,116 initial cash invested.
1.74%
Cash On Cash
7.56%
Cap Rate
1.16
DSCR
$2,330
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,330 income − $2,237 expenses = $93 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,330
Total Expenses
$2,237
Mortgage P&I
51%
$1,198
Property Taxes
7%
$168
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256