Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.87% first-year return on $64,620 initial cash invested.
5.87%
Cash On Cash
9%
Cap Rate
1.34
DSCR
$2,666
Rent
$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,666 income − $2,350 expenses = $316 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,620
Downpayment
20%
$44,400
Closing costs
1%
$2,220
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,666
Total Expenses
$2,350
Mortgage P&I
47%
$1,242
Property Taxes
5%
$122
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293