Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.22% first-year return on $62,709 initial cash invested.
5.22%
Cash On Cash
8.84%
Cap Rate
1.31
DSCR
$2,526
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,526 income − $2,253 expenses = $273 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,526
Total Expenses
$2,253
Mortgage P&I
47%
$1,195
Property Taxes
5%
$122
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278