Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.01% first-year return on $63,150 initial cash invested.
9.01%
Cash On Cash
9.61%
Cap Rate
1.51
DSCR
$2,762
Rent
$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,762 income − $2,288 expenses = $474 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,762
Total Expenses
$2,288
Mortgage P&I
41%
$1,137
Property Taxes
5%
$138
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$304