Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.82% first-year return on $63,024 initial cash invested.
9.82%
Cash On Cash
9.92%
Cap Rate
1.56
DSCR
$2,924
Rent
$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $2,408 expenses = $516 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,024
Downpayment
20%
$42,880
Closing costs
1%
$2,144
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,924
Total Expenses
$2,408
Mortgage P&I
39%
$1,140
Property Taxes
7%
$196
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322