Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.11% first-year return on $62,520 initial cash invested.
4.11%
Cash On Cash
7.95%
Cap Rate
1.28
DSCR
$2,320
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,320 income − $2,106 expenses = $214 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,520
Downpayment
20%
$42,400
Closing costs
1%
$2,120
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,320
Total Expenses
$2,106
Mortgage P&I
47%
$1,097
Property Taxes
6%
$145
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255