Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.72% first-year return on $62,331 initial cash invested.
6.72%
Cash On Cash
8.83%
Cap Rate
1.4
DSCR
$2,403
Rent
$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,403 income − $2,054 expenses = $349 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,331
Downpayment
20%
$42,220
Closing costs
1%
$2,111
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,403
Total Expenses
$2,054
Mortgage P&I
46%
$1,109
Property Taxes
2%
$54
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264