Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.12% first-year return on $64,095 initial cash invested.
4.12%
Cash On Cash
7.73%
Cap Rate
1.29
DSCR
$2,529
Rent
$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,095
Downpayment
20%
$43,900
Closing costs
1%
$2,195
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,529
Total Expenses
$2,309
Mortgage P&I
43%
$1,093
Property Taxes
11%
$280
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278