Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.23% first-year return on $64,179 initial cash invested.
3.23%
Cash On Cash
7.86%
Cap Rate
1.23
DSCR
$2,388
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $2,215 expenses = $173 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,388
Total Expenses
$2,215
Mortgage P&I
49%
$1,172
Property Taxes
6%
$152
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263