Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.74% first-year return on $63,150 initial cash invested.
5.74%
Cash On Cash
8.79%
Cap Rate
1.35
DSCR
$2,594
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,594 income − $2,292 expenses = $302 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,594
Total Expenses
$2,292
Mortgage P&I
45%
$1,168
Property Taxes
6%
$167
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285