Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.73% first-year return on $62,247 initial cash invested.
8.73%
Cash On Cash
9.49%
Cap Rate
1.51
DSCR
$2,666
Rent
$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,666 income − $2,213 expenses = $453 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,247
Downpayment
20%
$42,140
Closing costs
1%
$2,107
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,666
Total Expenses
$2,213
Mortgage P&I
42%
$1,107
Property Taxes
5%
$124
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293