Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.24% first-year return on $63,129 initial cash invested.
4.24%
Cash On Cash
8.64%
Cap Rate
1.28
DSCR
$2,882
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,882 income − $2,659 expenses = $223 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,129
Downpayment
20%
$42,980
Closing costs
1%
$2,149
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,882
Total Expenses
$2,659
Mortgage P&I
42%
$1,209
Property Taxes
14%
$394
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317