Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.51% first-year return on $63,906 initial cash invested.
4.51%
Cash On Cash
8.16%
Cap Rate
1.29
DSCR
$2,458
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,458 income − $2,218 expenses = $240 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,906
Downpayment
20%
$43,720
Closing costs
1%
$2,186
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,458
Total Expenses
$2,218
Mortgage P&I
47%
$1,149
Property Taxes
6%
$154
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270