Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.38% first-year return on $62,415 initial cash invested.
5.38%
Cash On Cash
8.78%
Cap Rate
1.33
DSCR
$2,688
Rent
$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,688 income − $2,408 expenses = $280 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,415
Downpayment
20%
$42,300
Closing costs
1%
$2,115
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,688
Total Expenses
$2,408
Mortgage P&I
43%
$1,160
Property Taxes
10%
$257
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296