Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.4% first-year return on $62,457 initial cash invested.
3.4%
Cash On Cash
7.94%
Cap Rate
1.23
DSCR
$2,169
Rent
$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,169 income − $1,992 expenses = $177 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,457
Downpayment
20%
$42,340
Closing costs
1%
$2,117
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,169
Total Expenses
$1,992
Mortgage P&I
52%
$1,136
Property Taxes
2%
$43
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239