Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.32% first-year return on $62,751 initial cash invested.
5.32%
Cash On Cash
8.55%
Cap Rate
1.33
DSCR
$2,505
Rent
$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,505 income − $2,227 expenses = $278 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,751
Downpayment
20%
$42,620
Closing costs
1%
$2,131
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,505
Total Expenses
$2,227
Mortgage P&I
46%
$1,140
Property Taxes
6%
$158
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276