Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.38% first-year return on $63,906 initial cash invested.
3.38%
Cash On Cash
7.89%
Cap Rate
1.24
DSCR
$2,468
Rent
$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,468 income − $2,288 expenses = $180 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,906
Downpayment
20%
$43,720
Closing costs
1%
$2,186
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,468
Total Expenses
$2,288
Mortgage P&I
47%
$1,159
Property Taxes
9%
$210
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271