Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.96% first-year return on $62,415 initial cash invested.
5.96%
Cash On Cash
9.07%
Cap Rate
1.36
DSCR
$2,826
Rent
$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,826 income − $2,516 expenses = $310 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,415
Downpayment
20%
$42,300
Closing costs
1%
$2,115
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,826
Total Expenses
$2,516
Mortgage P&I
42%
$1,176
Property Taxes
9%
$251
Home Insurance
5%
$128
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311