Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.39% first-year return on $64,032 initial cash invested.
6.39%
Cash On Cash
8.62%
Cap Rate
1.39
DSCR
$2,566
Rent
$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,566 income − $2,225 expenses = $341 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,032
Downpayment
20%
$43,840
Closing costs
1%
$2,192
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,566
Total Expenses
$2,225
Mortgage P&I
44%
$1,131
Property Taxes
4%
$114
Home Insurance
3%
$88
HOA
1%
$19
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282