Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.9% first-year return on $64,515 initial cash invested.
5.9%
Cash On Cash
8.7%
Cap Rate
1.36
DSCR
$2,602
Rent
$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,602 income − $2,285 expenses = $317 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,515
Downpayment
20%
$44,300
Closing costs
1%
$2,215
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,602
Total Expenses
$2,285
Mortgage P&I
46%
$1,185
Property Taxes
5%
$137
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286