Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.94% first-year return on $63,990 initial cash invested.
2.94%
Cash On Cash
8.12%
Cap Rate
1.2
DSCR
$2,372
Rent
$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,372 income − $2,215 expenses = $157 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,372
Total Expenses
$2,215
Mortgage P&I
52%
$1,230
Property Taxes
4%
$101
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261