Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.29% first-year return on $62,415 initial cash invested.
4.29%
Cash On Cash
8.28%
Cap Rate
1.27
DSCR
$2,250
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,250 income − $2,027 expenses = $223 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,415
Downpayment
20%
$42,300
Closing costs
1%
$2,115
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,250
Total Expenses
$2,027
Mortgage P&I
51%
$1,146
Property Taxes
2%
$40
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248