Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.15% first-year return on $63,150 initial cash invested.
3.15%
Cash On Cash
7.81%
Cap Rate
1.23
DSCR
$2,394
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,394 income − $2,228 expenses = $166 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,394
Total Expenses
$2,228
Mortgage P&I
47%
$1,137
Property Taxes
8%
$192
Home Insurance
3%
$75
HOA
0%
$10
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263