Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.84% first-year return on $63,276 initial cash invested.
2.84%
Cash On Cash
7.79%
Cap Rate
1.22
DSCR
$2,444
Rent
$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,444 income − $2,294 expenses = $150 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,276
Downpayment
20%
$43,120
Closing costs
1%
$2,156
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,444
Total Expenses
$2,294
Mortgage P&I
47%
$1,152
Property Taxes
10%
$234
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269