Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.3% first-year return on $62,940 initial cash invested.
7.3%
Cash On Cash
9.36%
Cap Rate
1.42
DSCR
$2,818
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,818 income − $2,435 expenses = $383 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,940
Downpayment
20%
$42,800
Closing costs
1%
$2,140
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,818
Total Expenses
$2,435
Mortgage P&I
42%
$1,174
Property Taxes
8%
$227
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310