Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.1% first-year return on $64,578 initial cash invested.
1.1%
Cash On Cash
6.83%
Cap Rate
1.13
DSCR
$2,204
Rent
$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,204 income − $2,145 expenses = $59 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,578
Downpayment
20%
$44,360
Closing costs
1%
$2,218
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,204
Total Expenses
$2,145
Mortgage P&I
51%
$1,115
Property Taxes
7%
$151
Home Insurance
6%
$131
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242