Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.71% first-year return on $63,150 initial cash invested.
7.71%
Cash On Cash
9.46%
Cap Rate
1.45
DSCR
$2,973
Rent
$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,973 income − $2,567 expenses = $406 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,973
Total Expenses
$2,567
Mortgage P&I
39%
$1,170
Property Taxes
10%
$311
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327