Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.66% first-year return on $62,856 initial cash invested.
9.66%
Cash On Cash
9.52%
Cap Rate
1.56
DSCR
$2,564
Rent
$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,564 income − $2,058 expenses = $506 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,856
Downpayment
20%
$42,720
Closing costs
1%
$2,136
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,564
Total Expenses
$2,058
Mortgage P&I
42%
$1,085
Property Taxes
1%
$25
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282