Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.75% first-year return on $63,213 initial cash invested.
5.75%
Cash On Cash
8.68%
Cap Rate
1.35
DSCR
$2,592
Rent
$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,592 income − $2,289 expenses = $303 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,213
Downpayment
20%
$43,060
Closing costs
1%
$2,153
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,592
Total Expenses
$2,289
Mortgage P&I
44%
$1,150
Property Taxes
7%
$180
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285