Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.48% first-year return on $62,457 initial cash invested.
2.48%
Cash On Cash
8.03%
Cap Rate
1.19
DSCR
$2,361
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,361 income − $2,232 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,457
Downpayment
20%
$42,340
Closing costs
1%
$2,117
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,361
Total Expenses
$2,232
Mortgage P&I
51%
$1,193
Property Taxes
7%
$161
Home Insurance
3%
$76
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$260