Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.59% first-year return on $63,717 initial cash invested.
9.59%
Cash On Cash
10.14%
Cap Rate
1.53
DSCR
$3,198
Rent
$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,198 income − $2,689 expenses = $509 cash flow
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,717
Downpayment
20%
$43,540
Closing costs
1%
$2,177
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,198
Total Expenses
$2,689
Mortgage P&I
38%
$1,203
Property Taxes
10%
$333
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352