Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.15% first-year return on $62,730 initial cash invested.
7.15%
Cash On Cash
9.25%
Cap Rate
1.42
DSCR
$2,691
Rent
$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,691 income − $2,317 expenses = $374 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,730
Downpayment
20%
$42,600
Closing costs
1%
$2,130
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,691
Total Expenses
$2,317
Mortgage P&I
43%
$1,160
Property Taxes
6%
$166
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296