Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.05% first-year return on $63,990 initial cash invested.
7.05%
Cash On Cash
8.75%
Cap Rate
1.42
DSCR
$2,452
Rent
$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,452 income − $2,076 expenses = $376 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,452
Total Expenses
$2,076
Mortgage P&I
46%
$1,123
Property Taxes
2%
$42
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270