Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.11% first-year return on $62,415 initial cash invested.
6.11%
Cash On Cash
8.56%
Cap Rate
1.38
DSCR
$2,338
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,338 income − $2,020 expenses = $318 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,415
Downpayment
20%
$42,300
Closing costs
1%
$2,115
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,338
Total Expenses
$2,020
Mortgage P&I
47%
$1,097
Property Taxes
2%
$53
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$257