Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.62% first-year return on $63,465 initial cash invested.
9.62%
Cash On Cash
9.43%
Cap Rate
1.57
DSCR
$2,686
Rent
$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,686 income − $2,177 expenses = $509 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,465
Downpayment
20%
$43,300
Closing costs
1%
$2,165
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,686
Total Expenses
$2,177
Mortgage P&I
40%
$1,085
Property Taxes
3%
$89
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295