Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.08% first-year return on $63,990 initial cash invested.
9.08%
Cash On Cash
9.51%
Cap Rate
1.52
DSCR
$2,820
Rent
$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,820 income − $2,336 expenses = $484 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,820
Total Expenses
$2,336
Mortgage P&I
40%
$1,139
Property Taxes
5%
$154
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310