Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.29% first-year return on $64,032 initial cash invested.
7.29%
Cash On Cash
9.43%
Cap Rate
1.41
DSCR
$2,697
Rent
$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,697 income − $2,308 expenses = $389 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,032
Downpayment
20%
$43,840
Closing costs
1%
$2,192
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,697
Total Expenses
$2,308
Mortgage P&I
45%
$1,225
Property Taxes
3%
$86
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297