Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.9% first-year return on $63,738 initial cash invested.
9.9%
Cash On Cash
9.58%
Cap Rate
1.57
DSCR
$2,655
Rent
$526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,655 income − $2,129 expenses = $526 cash flow
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,738
Downpayment
20%
$43,560
Closing costs
1%
$2,178
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,655
Total Expenses
$2,129
Mortgage P&I
42%
$1,106
Property Taxes
2%
$41
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292