Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.77% first-year return on $62,772 initial cash invested.
5.77%
Cash On Cash
8.77%
Cap Rate
1.35
DSCR
$2,493
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,493 income − $2,191 expenses = $302 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,772
Downpayment
20%
$42,640
Closing costs
1%
$2,132
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,493
Total Expenses
$2,191
Mortgage P&I
46%
$1,156
Property Taxes
4%
$110
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274