Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.2% first-year return on $62,520 initial cash invested.
7.2%
Cash On Cash
9.17%
Cap Rate
1.42
DSCR
$2,626
Rent
$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,520
Downpayment
20%
$42,400
Closing costs
1%
$2,120
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,626
Total Expenses
$2,251
Mortgage P&I
43%
$1,140
Property Taxes
4%
$118
Home Insurance
3%
$82
HOA
1%
$18
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289