Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.48% first-year return on $63,318 initial cash invested.
2.48%
Cash On Cash
7.5%
Cap Rate
1.19
DSCR
$2,114
Rent
$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,114 income − $1,983 expenses = $131 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,318
Downpayment
20%
$43,160
Closing costs
1%
$2,158
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,114
Total Expenses
$1,983
Mortgage P&I
54%
$1,132
Property Taxes
2%
$52
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$63
Maintenance
4%
$85
Other
11%
$233