Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.89% first-year return on $62,961 initial cash invested.
9.89%
Cash On Cash
10.04%
Cap Rate
1.58
DSCR
$3,390
Rent
$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,390 income − $2,871 expenses = $519 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,961
Downpayment
20%
$42,820
Closing costs
1%
$2,141
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,390
Total Expenses
$2,871
Mortgage P&I
34%
$1,136
Property Taxes
15%
$504
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373