Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.84% first-year return on $62,310 initial cash invested.
5.84%
Cash On Cash
8.21%
Cap Rate
1.38
DSCR
$2,409
Rent
$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,409 income − $2,106 expenses = $303 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,310
Downpayment
20%
$42,200
Closing costs
1%
$2,110
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,409
Total Expenses
$2,106
Mortgage P&I
43%
$1,044
Property Taxes
5%
$128
Home Insurance
5%
$116
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265