Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.27% first-year return on $63,948 initial cash invested.
3.27%
Cash On Cash
8.18%
Cap Rate
1.23
DSCR
$2,692
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,692 income − $2,518 expenses = $174 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,948
Downpayment
20%
$43,760
Closing costs
1%
$2,188
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,692
Total Expenses
$2,518
Mortgage P&I
45%
$1,209
Property Taxes
11%
$289
Home Insurance
3%
$79
HOA
1%
$25
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296