Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.58% first-year return on $63,150 initial cash invested.
2.58%
Cash On Cash
8.32%
Cap Rate
1.18
DSCR
$2,360
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,360 income − $2,224 expenses = $136 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
8.0%
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
$2,360
Total Expenses
$2,224
Mortgage P&I
53%
$1,261
Property Taxes
4%
$86
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$260