Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.45% first-year return on $62,583 initial cash invested.
9.45%
Cash On Cash
9.6%
Cap Rate
1.55
DSCR
$2,814
Rent
$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,814 income − $2,321 expenses = $493 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,583
Downpayment
20%
$42,460
Closing costs
1%
$2,123
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,814
Total Expenses
$2,321
Mortgage P&I
39%
$1,092
Property Taxes
6%
$161
Home Insurance
3%
$75
HOA
1%
$35
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$84
Maintenance
4%
$113
Other
11%
$310