Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.49% first-year return on $63,423 initial cash invested.
1.49%
Cash On Cash
7.53%
Cap Rate
1.15
DSCR
$2,574
Rent
$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,574 income − $2,495 expenses = $79 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,574
Total Expenses
$2,495
Mortgage P&I
46%
$1,175
Property Taxes
14%
$366
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283