Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.46% first-year return on $63,780 initial cash invested.
5.46%
Cash On Cash
8.64%
Cap Rate
1.33
DSCR
$2,451
Rent
$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,451 income − $2,161 expenses = $290 cash flow
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,780
Downpayment
20%
$43,600
Closing costs
1%
$2,180
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,451
Total Expenses
$2,161
Mortgage P&I
48%
$1,182
Property Taxes
3%
$66
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270