Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.04% first-year return on $63,570 initial cash invested.
3.04%
Cash On Cash
7.87%
Cap Rate
1.22
DSCR
$2,314
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,314 income − $2,153 expenses = $161 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,570
Downpayment
20%
$43,400
Closing costs
1%
$2,170
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,314
Total Expenses
$2,153
Mortgage P&I
51%
$1,169
Property Taxes
5%
$120
Home Insurance
3%
$76
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$69
Maintenance
4%
$93
Other
11%
$255