Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.3% first-year return on $63,633 initial cash invested.
2.3%
Cash On Cash
7.66%
Cap Rate
1.18
DSCR
$2,312
Rent
$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,312 income − $2,190 expenses = $122 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,633
Downpayment
20%
$43,460
Closing costs
1%
$2,173
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,312
Total Expenses
$2,190
Mortgage P&I
51%
$1,174
Property Taxes
7%
$153
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254