Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.27% first-year return on $64,200 initial cash invested.
9.27%
Cash On Cash
9.5%
Cap Rate
1.53
DSCR
$2,640
Rent
$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,640 income − $2,144 expenses = $496 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,640
Total Expenses
$2,144
Mortgage P&I
43%
$1,139
Property Taxes
1%
$30
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$290