Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.84% first-year return on $64,179 initial cash invested.
2.84%
Cash On Cash
7.59%
Cap Rate
1.21
DSCR
$2,154
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,154
Total Expenses
$2,002
Mortgage P&I
53%
$1,152
Property Taxes
2%
$41
Home Insurance
4%
$77
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237