Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.13% first-year return on $62,541 initial cash invested.
9.13%
Cash On Cash
9.78%
Cap Rate
1.52
DSCR
$2,890
Rent
$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,890 income − $2,414 expenses = $476 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,541
Downpayment
20%
$42,420
Closing costs
1%
$2,121
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,890
Total Expenses
$2,414
Mortgage P&I
39%
$1,137
Property Taxes
8%
$218
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318