Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.11% first-year return on $63,150 initial cash invested.
8.11%
Cash On Cash
9.83%
Cap Rate
1.46
DSCR
$3,164
Rent
$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,164 income − $2,737 expenses = $427 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,164
Total Expenses
$2,737
Mortgage P&I
38%
$1,207
Property Taxes
8%
$265
Home Insurance
2%
$75
HOA
4%
$113
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348