Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.73% first-year return on $63,423 initial cash invested.
3.73%
Cash On Cash
8.04%
Cap Rate
1.25
DSCR
$2,378
Rent
$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,378 income − $2,181 expenses = $197 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,423
Downpayment
20%
$43,260
Closing costs
1%
$2,163
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,378
Total Expenses
$2,181
Mortgage P&I
49%
$1,158
Property Taxes
6%
$136
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262