Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.89% first-year return on $62,268 initial cash invested.
2.89%
Cash On Cash
7.77%
Cap Rate
1.22
DSCR
$2,318
Rent
$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,318 income − $2,168 expenses = $150 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,268
Downpayment
20%
$42,160
Closing costs
1%
$2,108
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,318
Total Expenses
$2,168
Mortgage P&I
48%
$1,122
Property Taxes
7%
$169
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255