Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.69% first-year return on $64,326 initial cash invested.
7.69%
Cash On Cash
8.76%
Cap Rate
1.49
DSCR
$2,928
Rent
$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,928 income − $2,516 expenses = $412 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,326
Downpayment
20%
$44,120
Closing costs
1%
$2,206
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,928
Total Expenses
$2,516
Mortgage P&I
37%
$1,081
Property Taxes
10%
$306
Home Insurance
4%
$105
HOA
1%
$29
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322