Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.1% first-year return on $63,150 initial cash invested.
3.1%
Cash On Cash
8.25%
Cap Rate
1.22
DSCR
$2,631
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,631 income − $2,468 expenses = $163 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,631
Total Expenses
$2,468
Mortgage P&I
46%
$1,210
Property Taxes
11%
$289
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289