Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.92% first-year return on $63,150 initial cash invested.
1.92%
Cash On Cash
7.51%
Cap Rate
1.16
DSCR
$2,150
Rent
$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,150 income − $2,049 expenses = $101 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
$2,150
Total Expenses
$2,049
Mortgage P&I
54%
$1,158
Property Taxes
4%
$86
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236