Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.87% first-year return on $62,394 initial cash invested.
1.87%
Cash On Cash
7.21%
Cap Rate
1.17
DSCR
$2,268
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,268 income − $2,171 expenses = $97 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,394
Downpayment
20%
$42,280
Closing costs
1%
$2,114
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,268
Total Expenses
$2,171
Mortgage P&I
48%
$1,082
Property Taxes
11%
$257
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249