Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.35% first-year return on $64,095 initial cash invested.
8.35%
Cash On Cash
9.45%
Cap Rate
1.47
DSCR
$2,752
Rent
$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $2,306 expenses = $446 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,095
Downpayment
20%
$43,900
Closing costs
1%
$2,195
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,752
Total Expenses
$2,306
Mortgage P&I
43%
$1,173
Property Taxes
4%
$118
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303