Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.99% first-year return on $62,835 initial cash invested.
3.99%
Cash On Cash
8.03%
Cap Rate
1.28
DSCR
$2,656
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,656 income − $2,447 expenses = $209 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,835
Downpayment
20%
$42,700
Closing costs
1%
$2,135
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,656
Total Expenses
$2,447
Mortgage P&I
42%
$1,114
Property Taxes
11%
$300
Home Insurance
3%
$75
HOA
2%
$55
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292