Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.83% first-year return on $62,898 initial cash invested.
3.83%
Cash On Cash
8.4%
Cap Rate
1.25
DSCR
$2,540
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,540 income − $2,339 expenses = $201 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,898
Downpayment
20%
$42,760
Closing costs
1%
$2,138
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,540
Total Expenses
$2,339
Mortgage P&I
47%
$1,193
Property Taxes
8%
$205
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$279