Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.63% first-year return on $63,801 initial cash invested.
4.63%
Cash On Cash
8.25%
Cap Rate
1.3
DSCR
$2,463
Rent
$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,463 income − $2,217 expenses = $246 cash flow
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,801
Downpayment
20%
$43,620
Closing costs
1%
$2,181
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,463
Total Expenses
$2,217
Mortgage P&I
47%
$1,154
Property Taxes
6%
$147
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271