Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.82% first-year return on $62,331 initial cash invested.
7.82%
Cash On Cash
9.41%
Cap Rate
1.44
DSCR
$2,580
Rent
$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,580 income − $2,174 expenses = $406 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,331
Downpayment
20%
$42,220
Closing costs
1%
$2,111
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,580
Total Expenses
$2,174
Mortgage P&I
44%
$1,147
Property Taxes
3%
$75
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284