Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.27% first-year return on $62,919 initial cash invested.
6.27%
Cash On Cash
9.01%
Cap Rate
1.38
DSCR
$2,880
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,880 income − $2,551 expenses = $329 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,919
Downpayment
20%
$42,780
Closing costs
1%
$2,139
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,880
Total Expenses
$2,551
Mortgage P&I
40%
$1,162
Property Taxes
12%
$334
Home Insurance
3%
$76
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317