Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.26% first-year return on $63,423 initial cash invested.
4.26%
Cash On Cash
8.31%
Cap Rate
1.28
DSCR
$2,584
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,584 income − $2,359 expenses = $225 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,423
Downpayment
20%
$43,260
Closing costs
1%
$2,163
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,584
Total Expenses
$2,359
Mortgage P&I
45%
$1,170
Property Taxes
9%
$234
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$78
Maintenance
4%
$103
Other
11%
$284