Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.76% first-year return on $63,843 initial cash invested.
8.76%
Cash On Cash
9.64%
Cap Rate
1.49
DSCR
$2,836
Rent
$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,836 income − $2,370 expenses = $466 cash flow
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,843
Downpayment
20%
$43,660
Closing costs
1%
$2,183
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,836
Total Expenses
$2,370
Mortgage P&I
41%
$1,174
Property Taxes
6%
$160
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312