Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.44% first-year return on $63,402 initial cash invested.
7.44%
Cash On Cash
8.8%
Cap Rate
1.45
DSCR
$2,436
Rent
$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,436 income − $2,043 expenses = $393 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,402
Downpayment
20%
$43,240
Closing costs
1%
$2,162
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,436
Total Expenses
$2,043
Mortgage P&I
45%
$1,096
Property Taxes
2%
$40
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268