Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.91% first-year return on $62,625 initial cash invested.
7.91%
Cash On Cash
9.42%
Cap Rate
1.46
DSCR
$2,800
Rent
$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,800 income − $2,387 expenses = $413 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,625
Downpayment
20%
$42,500
Closing costs
1%
$2,125
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,800
Total Expenses
$2,387
Mortgage P&I
41%
$1,143
Property Taxes
8%
$217
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308