Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.81% first-year return on $63,486 initial cash invested.
8.81%
Cash On Cash
9.23%
Cap Rate
1.52
DSCR
$2,632
Rent
$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,632 income − $2,166 expenses = $466 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,486
Downpayment
20%
$43,320
Closing costs
1%
$2,166
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,632
Total Expenses
$2,166
Mortgage P&I
42%
$1,095
Property Taxes
2%
$62
Home Insurance
3%
$79
HOA
1%
$35
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290