Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.53% first-year return on $63,150 initial cash invested.
2.53%
Cash On Cash
7.35%
Cap Rate
1.21
DSCR
$2,288
Rent
$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,288 income − $2,155 expenses = $133 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,288
Total Expenses
$2,155
Mortgage P&I
48%
$1,091
Property Taxes
9%
$209
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252