Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.16% first-year return on $64,200 initial cash invested.
7.16%
Cash On Cash
9.06%
Cap Rate
1.43
DSCR
$2,840
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,840 income − $2,457 expenses = $383 cash flow
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
$2,840
Total Expenses
$2,457
Mortgage P&I
41%
$1,164
Property Taxes
9%
$250
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$312