Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.1% first-year return on $63,255 initial cash invested.
7.1%
Cash On Cash
8.9%
Cap Rate
1.43
DSCR
$2,668
Rent
$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,668 income − $2,294 expenses = $374 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,255
Downpayment
20%
$43,100
Closing costs
1%
$2,155
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,668
Total Expenses
$2,294
Mortgage P&I
42%
$1,118
Property Taxes
7%
$193
Home Insurance
3%
$76
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293