Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.15% first-year return on $63,948 initial cash invested.
7.15%
Cash On Cash
9.31%
Cap Rate
1.42
DSCR
$3,070
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,070 income − $2,689 expenses = $381 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,948
Downpayment
20%
$43,760
Closing costs
1%
$2,188
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,070
Total Expenses
$2,689
Mortgage P&I
39%
$1,194
Property Taxes
12%
$363
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338