Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.61% first-year return on $62,436 initial cash invested.
8.61%
Cash On Cash
9.54%
Cap Rate
1.5
DSCR
$2,908
Rent
$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,908 income − $2,460 expenses = $448 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,436
Downpayment
20%
$42,320
Closing costs
1%
$2,116
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,908
Total Expenses
$2,460
Mortgage P&I
38%
$1,118
Property Taxes
10%
$286
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320