Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.5% first-year return on $62,289 initial cash invested.
2.5%
Cash On Cash
7.68%
Cap Rate
1.21
DSCR
$2,596
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,596 income − $2,466 expenses = $130 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,289
Downpayment
20%
$42,180
Closing costs
1%
$2,109
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,596
Total Expenses
$2,466
Mortgage P&I
43%
$1,115
Property Taxes
15%
$385
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286