Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.94% first-year return on $63,612 initial cash invested.
6.94%
Cash On Cash
8.75%
Cap Rate
1.42
DSCR
$2,548
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,548 income − $2,180 expenses = $368 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,612
Downpayment
20%
$43,440
Closing costs
1%
$2,172
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,548
Total Expenses
$2,180
Mortgage P&I
44%
$1,113
Property Taxes
5%
$121
Home Insurance
3%
$77
HOA
0%
$3
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280