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 $62,289 initial cash invested.
2.29%
Cash On Cash
7.45%
Cap Rate
1.19
DSCR
$2,158
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,158 income − $2,039 expenses = $119 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,289
Downpayment
20%
$42,180
Closing costs
1%
$2,109
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,158
Total Expenses
$2,039
Mortgage P&I
51%
$1,104
Property Taxes
6%
$126
Home Insurance
4%
$76
HOA
0%
$0
Property Management
12%
$259
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237