Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.02% first-year return on $64,011 initial cash invested.
3.02%
Cash On Cash
7.96%
Cap Rate
1.21
DSCR
$2,391
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,391 income − $2,230 expenses = $161 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,011
Downpayment
20%
$43,820
Closing costs
1%
$2,191
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,391
Total Expenses
$2,230
Mortgage P&I
50%
$1,196
Property Taxes
6%
$141
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263