Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.06% first-year return on $63,276 initial cash invested.
1.06%
Cash On Cash
7.5%
Cap Rate
1.14
DSCR
$2,788
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,788 income − $2,732 expenses = $56 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,276
Downpayment
20%
$43,120
Closing costs
1%
$2,156
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,788
Total Expenses
$2,732
Mortgage P&I
42%
$1,180
Property Taxes
19%
$527
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307