Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.92% first-year return on $63,927 initial cash invested.
3.92%
Cash On Cash
8.24%
Cap Rate
1.26
DSCR
$2,486
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,486 income − $2,277 expenses = $209 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,927
Downpayment
20%
$43,740
Closing costs
1%
$2,187
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,486
Total Expenses
$2,277
Mortgage P&I
48%
$1,194
Property Taxes
7%
$162
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$75
Maintenance
4%
$99
Other
11%
$273