Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.09% first-year return on $64,494 initial cash invested.
3.09%
Cash On Cash
7.8%
Cap Rate
1.22
DSCR
$2,378
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,378 income − $2,212 expenses = $166 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,494
Downpayment
20%
$44,280
Closing costs
1%
$2,214
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,378
Total Expenses
$2,212
Mortgage P&I
50%
$1,178
Property Taxes
6%
$136
Home Insurance
3%
$79
HOA
0%
$11
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262