Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.58% first-year return on $62,688 initial cash invested.
8.58%
Cash On Cash
9.37%
Cap Rate
1.51
DSCR
$2,745
Rent
$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,745 income − $2,297 expenses = $448 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,688
Downpayment
20%
$42,560
Closing costs
1%
$2,128
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,745
Total Expenses
$2,297
Mortgage P&I
40%
$1,104
Property Taxes
7%
$181
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302