Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.17% first-year return on $64,053 initial cash invested.
2.17%
Cash On Cash
7.74%
Cap Rate
1.17
DSCR
$2,312
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,312 income − $2,196 expenses = $116 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,053
Downpayment
20%
$43,860
Closing costs
1%
$2,193
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,312
Total Expenses
$2,196
Mortgage P&I
52%
$1,207
Property Taxes
6%
$128
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254