Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.77% first-year return on $63,171 initial cash invested.
2.77%
Cash On Cash
7.82%
Cap Rate
1.2
DSCR
$2,198
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,198 income − $2,052 expenses = $146 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
$2,198
Total Expenses
$2,052
Mortgage P&I
53%
$1,168
Property Taxes
3%
$59
Home Insurance
4%
$77
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242