Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.87% first-year return on $62,394 initial cash invested.
5.87%
Cash On Cash
8.91%
Cap Rate
1.34
DSCR
$2,409
Rent
$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,409 income − $2,104 expenses = $305 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,394
Downpayment
20%
$42,280
Closing costs
1%
$2,114
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,409
Total Expenses
$2,104
Mortgage P&I
48%
$1,168
Property Taxes
2%
$43
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265