Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.92% first-year return on $63,087 initial cash invested.
1.92%
Cash On Cash
7.6%
Cap Rate
1.16
DSCR
$2,175
Rent
$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,175 income − $2,074 expenses = $101 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,087
Downpayment
20%
$42,940
Closing costs
1%
$2,147
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,175
Total Expenses
$2,074
Mortgage P&I
54%
$1,172
Property Taxes
4%
$83
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239