Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.36% first-year return on $62,751 initial cash invested.
8.36%
Cash On Cash
9.4%
Cap Rate
1.49
DSCR
$2,794
Rent
$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,794 income − $2,357 expenses = $437 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,751
Downpayment
20%
$42,620
Closing costs
1%
$2,131
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,794
Total Expenses
$2,357
Mortgage P&I
40%
$1,121
Property Taxes
7%
$207
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307