Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.8% first-year return on $64,074 initial cash invested.
3.8%
Cash On Cash
8.03%
Cap Rate
1.25
DSCR
$2,324
Rent
$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,324 income − $2,121 expenses = $203 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,074
Downpayment
20%
$43,880
Closing costs
1%
$2,194
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,324
Total Expenses
$2,121
Mortgage P&I
50%
$1,172
Property Taxes
3%
$79
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256