Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.4% first-year return on $63,465 initial cash invested.
2.4%
Cash On Cash
7.74%
Cap Rate
1.18
DSCR
$2,248
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,248 income − $2,121 expenses = $127 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,248
Total Expenses
$2,121
Mortgage P&I
52%
$1,179
Property Taxes
4%
$101
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247