Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.97% first-year return on $62,373 initial cash invested.
9.97%
Cash On Cash
10.13%
Cap Rate
1.55
DSCR
$2,818
Rent
$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,818 income − $2,300 expenses = $518 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,373
Downpayment
20%
$42,260
Closing costs
1%
$2,113
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,818
Total Expenses
$2,300
Mortgage P&I
41%
$1,153
Property Taxes
4%
$125
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310