Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.83% first-year return on $64,179 initial cash invested.
7.83%
Cash On Cash
9.36%
Cap Rate
1.44
DSCR
$2,702
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,702 income − $2,283 expenses = $419 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,702
Total Expenses
$2,283
Mortgage P&I
44%
$1,188
Property Taxes
4%
$100
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297