Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.35% first-year return on $63,150 initial cash invested.
4.35%
Cash On Cash
8.42%
Cap Rate
1.29
DSCR
$2,654
Rent
$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,654 income − $2,425 expenses = $229 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,654
Total Expenses
$2,425
Mortgage P&I
44%
$1,173
Property Taxes
10%
$273
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292