Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.39% first-year return on $64,011 initial cash invested.
7.39%
Cash On Cash
9.49%
Cap Rate
1.41
DSCR
$2,757
Rent
$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,757 income − $2,363 expenses = $394 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,011
Downpayment
20%
$43,820
Closing costs
1%
$2,191
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,757
Total Expenses
$2,363
Mortgage P&I
45%
$1,229
Property Taxes
4%
$120
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303