Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.6% first-year return on $63,339 initial cash invested.
8.6%
Cash On Cash
9.56%
Cap Rate
1.49
DSCR
$2,766
Rent
$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,766 income − $2,312 expenses = $454 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,339
Downpayment
20%
$43,180
Closing costs
1%
$2,159
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,766
Total Expenses
$2,312
Mortgage P&I
42%
$1,155
Property Taxes
5%
$139
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304