Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.27% first-year return on $62,982 initial cash invested.
6.27%
Cash On Cash
9.15%
Cap Rate
1.38
DSCR
$3,039
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,039 income − $2,710 expenses = $329 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,982
Downpayment
20%
$42,840
Closing costs
1%
$2,142
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,039
Total Expenses
$2,710
Mortgage P&I
39%
$1,182
Property Taxes
14%
$424
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$334