Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.97% first-year return on $64,116 initial cash invested.
1.97%
Cash On Cash
6.9%
Cap Rate
1.18
DSCR
$2,130
Rent
$105
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,116
Downpayment
20%
$43,920
Closing costs
1%
$2,196
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,130
Total Expenses
$2,025
Mortgage P&I
50%
$1,073
Property Taxes
2%
$36
Home Insurance
9%
$192
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234