Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.33% first-year return on $62,982 initial cash invested.
4.33%
Cash On Cash
8.07%
Cap Rate
1.28
DSCR
$2,307
Rent
$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,307 income − $2,080 expenses = $227 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,982
Downpayment
20%
$42,840
Closing costs
1%
$2,142
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,307
Total Expenses
$2,080
Mortgage P&I
49%
$1,122
Property Taxes
4%
$97
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254