Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.94% first-year return on $63,150 initial cash invested.
1.94%
Cash On Cash
7.13%
Cap Rate
1.17
DSCR
$2,086
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,086 income − $1,984 expenses = $102 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,086
Total Expenses
$1,984
Mortgage P&I
52%
$1,092
Property Taxes
5%
$109
Home Insurance
4%
$75
HOA
0%
$0
Property Management
12%
$250
CapEx
4%
$83
Vacancy
3%
$63
Maintenance
4%
$83
Other
11%
$229