Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.55% first-year return on $63,150 initial cash invested.
5.55%
Cash On Cash
8.58%
Cap Rate
1.34
DSCR
$2,344
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,344 income − $2,052 expenses = $292 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,344
Total Expenses
$2,052
Mortgage P&I
49%
$1,151
Property Taxes
1%
$29
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258