Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.07% first-year return on $63,423 initial cash invested.
5.07%
Cash On Cash
8.54%
Cap Rate
1.32
DSCR
$2,632
Rent
$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,632 income − $2,364 expenses = $268 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,423
Downpayment
20%
$43,260
Closing costs
1%
$2,163
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,632
Total Expenses
$2,364
Mortgage P&I
44%
$1,167
Property Taxes
9%
$225
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290