Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.42% first-year return on $62,352 initial cash invested.
1.42%
Cash On Cash
7.36%
Cap Rate
1.14
DSCR
$2,193
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,193 income − $2,119 expenses = $74 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,352
Downpayment
20%
$42,240
Closing costs
1%
$2,112
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,193
Total Expenses
$2,119
Mortgage P&I
52%
$1,133
Property Taxes
7%
$164
Home Insurance
3%
$76
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241