Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.31% first-year return on $63,318 initial cash invested.
5.31%
Cash On Cash
8.51%
Cap Rate
1.33
DSCR
$2,484
Rent
$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,484 income − $2,204 expenses = $280 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,318
Downpayment
20%
$43,160
Closing costs
1%
$2,158
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,484
Total Expenses
$2,204
Mortgage P&I
46%
$1,152
Property Taxes
5%
$130
Home Insurance
3%
$78
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$75
Maintenance
4%
$99
Other
11%
$273