Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.09% first-year return on $63,988 initial cash invested.
4.09%
Cash On Cash
8.12%
Cap Rate
1.28
DSCR
$2,746
Rent
$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,746 income − $2,528 expenses = $218 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,988
Downpayment
20%
$43,798
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,746
Total Expenses
$2,528
Mortgage P&I
42%
$1,154
Property Taxes
13%
$363
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302