Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.53% first-year return on $62,898 initial cash invested.
5.53%
Cash On Cash
8.58%
Cap Rate
1.35
DSCR
$2,637
Rent
$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,637 income − $2,347 expenses = $290 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,898
Downpayment
20%
$42,760
Closing costs
1%
$2,138
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,637
Total Expenses
$2,347
Mortgage P&I
43%
$1,134
Property Taxes
10%
$262
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290