Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.78% first-year return on $62,583 initial cash invested.
3.78%
Cash On Cash
8.42%
Cap Rate
1.24
DSCR
$2,373
Rent
$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,373 income − $2,176 expenses = $197 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,583
Downpayment
20%
$42,460
Closing costs
1%
$2,123
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,373
Total Expenses
$2,176
Mortgage P&I
50%
$1,197
Property Taxes
4%
$98
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261