Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.9% first-year return on $62,793 initial cash invested.
9.9%
Cash On Cash
9.96%
Cap Rate
1.56
DSCR
$3,006
Rent
$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,006 income − $2,488 expenses = $518 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,793
Downpayment
20%
$42,660
Closing costs
1%
$2,133
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,006
Total Expenses
$2,488
Mortgage P&I
38%
$1,132
Property Taxes
9%
$268
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331