Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.5% first-year return on $63,507 initial cash invested.
7.5%
Cash On Cash
8.98%
Cap Rate
1.44
DSCR
$2,534
Rent
$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,534 income − $2,137 expenses = $397 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,507
Downpayment
20%
$43,340
Closing costs
1%
$2,167
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,534
Total Expenses
$2,137
Mortgage P&I
44%
$1,124
Property Taxes
2%
$58
Home Insurance
3%
$77
HOA
1%
$17
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279