Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.72% first-year return on $62,709 initial cash invested.
1.72%
Cash On Cash
7.05%
Cap Rate
1.16
DSCR
$1,992
Rent
$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,992 income − $1,902 expenses = $90 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,709
Downpayment
20%
$42,580
Closing costs
1%
$2,129
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,992
Total Expenses
$1,902
Mortgage P&I
54%
$1,081
Property Taxes
3%
$69
Home Insurance
4%
$74
HOA
0%
$0
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219