Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.15% first-year return on $63,801 initial cash invested.
6.15%
Cash On Cash
8.94%
Cap Rate
1.37
DSCR
$2,709
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,709 income − $2,382 expenses = $327 cash flow
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,801
Downpayment
20%
$43,620
Closing costs
1%
$2,181
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,709
Total Expenses
$2,382
Mortgage P&I
44%
$1,190
Property Taxes
7%
$197
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298