Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.47% first-year return on $62,583 initial cash invested.
9.47%
Cash On Cash
10.15%
Cap Rate
1.53
DSCR
$3,164
Rent
$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,164 income − $2,670 expenses = $494 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,164
Total Expenses
$2,670
Mortgage P&I
37%
$1,174
Property Taxes
11%
$356
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348