Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.92% first-year return on $63,486 initial cash invested.
7.92%
Cash On Cash
9.48%
Cap Rate
1.45
DSCR
$2,748
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,748 income − $2,329 expenses = $419 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,486
Downpayment
20%
$43,320
Closing costs
1%
$2,166
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,748
Total Expenses
$2,329
Mortgage P&I
43%
$1,182
Property Taxes
5%
$136
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302