Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.17% first-year return on $62,667 initial cash invested.
5.17%
Cash On Cash
8.25%
Cap Rate
1.33
DSCR
$2,418
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,418 income − $2,148 expenses = $270 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,418
Total Expenses
$2,148
Mortgage P&I
45%
$1,096
Property Taxes
6%
$153
Home Insurance
3%
$76
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266