Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.91% first-year return on $64,242 initial cash invested.
6.91%
Cash On Cash
9.11%
Cap Rate
1.4
DSCR
$2,666
Rent
$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,666 income − $2,296 expenses = $370 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,242
Downpayment
20%
$44,040
Closing costs
1%
$2,202
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,666
Total Expenses
$2,296
Mortgage P&I
45%
$1,195
Property Taxes
4%
$114
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293