Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.29% first-year return on $62,310 initial cash invested.
2.29%
Cash On Cash
7.44%
Cap Rate
1.2
DSCR
$2,529
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,529 income − $2,410 expenses = $119 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,310
Downpayment
20%
$42,200
Closing costs
1%
$2,110
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,529
Total Expenses
$2,410
Mortgage P&I
43%
$1,088
Property Taxes
13%
$326
Home Insurance
3%
$79
HOA
2%
$58
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278