Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.42% first-year return on $63,171 initial cash invested.
8.42%
Cash On Cash
9.58%
Cap Rate
1.47
DSCR
$2,702
Rent
$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,702 income − $2,259 expenses = $443 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,171
Downpayment
20%
$43,020
Closing costs
1%
$2,151
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,702
Total Expenses
$2,259
Mortgage P&I
43%
$1,167
Property Taxes
4%
$97
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297