Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.88% first-year return on $62,394 initial cash invested.
2.88%
Cash On Cash
7.74%
Cap Rate
1.21
DSCR
$2,280
Rent
$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,280 income − $2,130 expenses = $150 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,394
Downpayment
20%
$42,280
Closing costs
1%
$2,114
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,280
Total Expenses
$2,130
Mortgage P&I
49%
$1,123
Property Taxes
6%
$146
Home Insurance
4%
$86
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$251