Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.77% first-year return on $62,415 initial cash invested.
6.77%
Cash On Cash
9.16%
Cap Rate
1.4
DSCR
$2,708
Rent
$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,708 income − $2,356 expenses = $352 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,415
Downpayment
20%
$42,300
Closing costs
1%
$2,115
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,708
Total Expenses
$2,356
Mortgage P&I
43%
$1,154
Property Taxes
8%
$217
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298