Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.6% first-year return on $62,667 initial cash invested.
7.6%
Cash On Cash
9.08%
Cap Rate
1.46
DSCR
$2,684
Rent
$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,684 income − $2,287 expenses = $397 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,667
Downpayment
20%
$42,540
Closing costs
1%
$2,127
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,684
Total Expenses
$2,287
Mortgage P&I
41%
$1,105
Property Taxes
7%
$184
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295