Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.2% first-year return on $62,478 initial cash invested.
9.2%
Cash On Cash
9.52%
Cap Rate
1.55
DSCR
$2,848
Rent
$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,848 income − $2,369 expenses = $479 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,478
Downpayment
20%
$42,360
Closing costs
1%
$2,118
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,848
Total Expenses
$2,369
Mortgage P&I
38%
$1,087
Property Taxes
9%
$251
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313