Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.08% first-year return on $63,864 initial cash invested.
8.08%
Cash On Cash
9.43%
Cap Rate
1.45
DSCR
$2,650
Rent
$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,650 income − $2,220 expenses = $430 cash flow
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,864
Downpayment
20%
$43,680
Closing costs
1%
$2,184
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,650
Total Expenses
$2,220
Mortgage P&I
45%
$1,180
Property Taxes
2%
$59
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292