Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.29% first-year return on $63,108 initial cash invested.
6.29%
Cash On Cash
9.04%
Cap Rate
1.39
DSCR
$3,076
Rent
$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,076 income − $2,745 expenses = $331 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,108
Downpayment
20%
$42,960
Closing costs
1%
$2,148
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,076
Total Expenses
$2,745
Mortgage P&I
38%
$1,164
Property Taxes
15%
$456
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338