Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.53% first-year return on $63,885 initial cash invested.
4.53%
Cash On Cash
8.09%
Cap Rate
1.31
DSCR
$2,740
Rent
$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,740 income − $2,499 expenses = $241 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,885
Downpayment
20%
$43,700
Closing costs
1%
$2,185
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,740
Total Expenses
$2,499
Mortgage P&I
41%
$1,122
Property Taxes
13%
$346
Home Insurance
3%
$76
HOA
1%
$23
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301