Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.77% first-year return on $63,045 initial cash invested.
7.77%
Cash On Cash
9.38%
Cap Rate
1.45
DSCR
$2,764
Rent
$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,764 income − $2,356 expenses = $408 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,045
Downpayment
20%
$42,900
Closing costs
1%
$2,145
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,764
Total Expenses
$2,356
Mortgage P&I
42%
$1,157
Property Taxes
7%
$183
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304