Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.56% first-year return on $64,011 initial cash invested.
9.56%
Cash On Cash
9.72%
Cap Rate
1.58
DSCR
$3,501
Rent
$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,501 income − $2,991 expenses = $510 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,011
Downpayment
20%
$43,820
Closing costs
1%
$2,191
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,501
Total Expenses
$2,991
Mortgage P&I
32%
$1,124
Property Taxes
17%
$600
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385