Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.65% first-year return on $62,730 initial cash invested.
3.65%
Cash On Cash
8.26%
Cap Rate
1.25
DSCR
$2,464
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,464 income − $2,273 expenses = $191 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,730
Downpayment
20%
$42,600
Closing costs
1%
$2,130
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,464
Total Expenses
$2,273
Mortgage P&I
48%
$1,177
Property Taxes
7%
$182
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271