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 $62,982 initial cash invested.
7.32%
Cash On Cash
8.74%
Cap Rate
1.45
DSCR
$2,544
Rent
$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,544 income − $2,160 expenses = $384 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,982
Downpayment
20%
$42,840
Closing costs
1%
$2,142
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,544
Total Expenses
$2,160
Mortgage P&I
42%
$1,074
Property Taxes
5%
$123
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280