Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.32% first-year return on $62,310 initial cash invested.
7.32%
Cash On Cash
8.65%
Cap Rate
1.46
DSCR
$2,505
Rent
$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,505 income − $2,125 expenses = $380 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,310
Downpayment
20%
$42,200
Closing costs
1%
$2,110
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,505
Total Expenses
$2,125
Mortgage P&I
42%
$1,041
Property Taxes
6%
$143
Home Insurance
4%
$89
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276