Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.01% first-year return on $63,990 initial cash invested.
8.01%
Cash On Cash
9.4%
Cap Rate
1.47
DSCR
$3,114
Rent
$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,114 income − $2,687 expenses = $427 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,114
Total Expenses
$2,687
Mortgage P&I
37%
$1,163
Property Taxes
12%
$387
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$93
Maintenance
4%
$125
Other
11%
$343