Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.33% first-year return on $62,205 initial cash invested.
7.33%
Cash On Cash
9.01%
Cap Rate
1.45
DSCR
$2,708
Rent
$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,708 income − $2,328 expenses = $380 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,205
Downpayment
20%
$42,100
Closing costs
1%
$2,105
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,708
Total Expenses
$2,328
Mortgage P&I
40%
$1,092
Property Taxes
9%
$242
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298