Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.3% first-year return on $62,982 initial cash invested.
7.3%
Cash On Cash
9.39%
Cap Rate
1.43
DSCR
$3,099
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,099 income − $2,716 expenses = $383 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,982
Downpayment
20%
$42,840
Closing costs
1%
$2,142
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,099
Total Expenses
$2,716
Mortgage P&I
38%
$1,169
Property Taxes
13%
$416
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341