Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.24% first-year return on $62,310 initial cash invested.
5.24%
Cash On Cash
8.5%
Cap Rate
1.33
DSCR
$2,416
Rent
$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,416 income − $2,144 expenses = $272 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,310
Downpayment
20%
$42,200
Closing costs
1%
$2,110
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,416
Total Expenses
$2,144
Mortgage P&I
47%
$1,125
Property Taxes
5%
$123
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$72
Maintenance
4%
$97
Other
11%
$266