Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.24% first-year return on $62,751 initial cash invested.
9.24%
Cash On Cash
9.65%
Cap Rate
1.53
DSCR
$2,787
Rent
$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,787 income − $2,304 expenses = $483 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,751
Downpayment
20%
$42,620
Closing costs
1%
$2,131
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,787
Total Expenses
$2,304
Mortgage P&I
40%
$1,119
Property Taxes
6%
$175
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$307