Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.37% first-year return on $63,675 initial cash invested.
7.37%
Cash On Cash
9.44%
Cap Rate
1.44
DSCR
$3,366
Rent
$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,366 income − $2,975 expenses = $391 cash flow
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,675
Downpayment
20%
$43,500
Closing costs
1%
$2,175
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,366
Total Expenses
$2,975
Mortgage P&I
35%
$1,185
Property Taxes
17%
$567
Home Insurance
2%
$78
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370