Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.78% first-year return on $63,234 initial cash invested.
1.78%
Cash On Cash
7.49%
Cap Rate
1.18
DSCR
$2,682
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,682 income − $2,588 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,234
Downpayment
20%
$43,080
Closing costs
1%
$2,154
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,682
Total Expenses
$2,588
Mortgage P&I
43%
$1,144
Property Taxes
17%
$456
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295