Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.29% first-year return on $63,066 initial cash invested.
9.29%
Cash On Cash
9.79%
Cap Rate
1.54
DSCR
$3,102
Rent
$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,102 income − $2,614 expenses = $488 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,066
Downpayment
20%
$42,920
Closing costs
1%
$2,146
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,102
Total Expenses
$2,614
Mortgage P&I
37%
$1,139
Property Taxes
11%
$355
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341