Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.16% first-year return on $62,772 initial cash invested.
5.16%
Cash On Cash
8.54%
Cap Rate
1.32
DSCR
$2,468
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,468 income − $2,198 expenses = $270 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,772
Downpayment
20%
$42,640
Closing costs
1%
$2,132
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,468
Total Expenses
$2,198
Mortgage P&I
47%
$1,149
Property Taxes
5%
$135
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271