Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.79% first-year return on $62,373 initial cash invested.
3.79%
Cash On Cash
7.99%
Cap Rate
1.25
DSCR
$2,178
Rent
$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,178 income − $1,981 expenses = $197 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,373
Downpayment
20%
$42,260
Closing costs
1%
$2,113
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,178
Total Expenses
$1,981
Mortgage P&I
52%
$1,123
Property Taxes
2%
$42
Home Insurance
3%
$76
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240