Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.66% first-year return on $62,520 initial cash invested.
8.66%
Cash On Cash
9.62%
Cap Rate
1.49
DSCR
$2,658
Rent
$451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,658 income − $2,207 expenses = $451 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,520
Downpayment
20%
$42,400
Closing costs
1%
$2,120
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,658
Total Expenses
$2,207
Mortgage P&I
43%
$1,143
Property Taxes
3%
$87
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292