Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.55% first-year return on $63,717 initial cash invested.
9.55%
Cash On Cash
10.05%
Cap Rate
1.53
DSCR
$3,081
Rent
$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,081 income − $2,574 expenses = $507 cash flow
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,717
Downpayment
20%
$43,540
Closing costs
1%
$2,177
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,081
Total Expenses
$2,574
Mortgage P&I
39%
$1,193
Property Taxes
5%
$139
Home Insurance
3%
$79
HOA
4%
$116
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339