Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.02% first-year return on $63,759 initial cash invested.
7.02%
Cash On Cash
9.26%
Cap Rate
1.4
DSCR
$2,616
Rent
$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,616 income − $2,243 expenses = $373 cash flow
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,759
Downpayment
20%
$43,580
Closing costs
1%
$2,179
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,616
Total Expenses
$2,243
Mortgage P&I
46%
$1,204
Property Taxes
3%
$70
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$78
Maintenance
4%
$105
Other
11%
$288