Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.52% first-year return on $62,499 initial cash invested.
1.52%
Cash On Cash
7.2%
Cap Rate
1.15
DSCR
$2,134
Rent
$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,134 income − $2,055 expenses = $79 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,499
Downpayment
20%
$42,380
Closing costs
1%
$2,119
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,134
Total Expenses
$2,055
Mortgage P&I
52%
$1,107
Property Taxes
7%
$146
Home Insurance
4%
$77
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235