Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.74% first-year return on $63,990 initial cash invested.
7.74%
Cash On Cash
9.07%
Cap Rate
1.49
DSCR
$3,284
Rent
$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,284 income − $2,871 expenses = $413 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,284
Total Expenses
$2,871
Mortgage P&I
34%
$1,112
Property Taxes
17%
$566
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$99
Maintenance
4%
$131
Other
11%
$361