Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.93% first-year return on $63,297 initial cash invested.
8.93%
Cash On Cash
9.4%
Cap Rate
1.52
DSCR
$2,684
Rent
$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,684 income − $2,213 expenses = $471 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,297
Downpayment
20%
$43,140
Closing costs
1%
$2,157
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,684
Total Expenses
$2,213
Mortgage P&I
41%
$1,112
Property Taxes
4%
$119
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295