Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.56% first-year return on $63,339 initial cash invested.
2.56%
Cash On Cash
7.29%
Cap Rate
1.21
DSCR
$2,226
Rent
$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,226 income − $2,091 expenses = $135 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,339
Downpayment
20%
$43,180
Closing costs
1%
$2,159
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,226
Total Expenses
$2,091
Mortgage P&I
49%
$1,087
Property Taxes
6%
$144
Home Insurance
5%
$103
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245