Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.79% first-year return on $62,940 initial cash invested.
4.79%
Cash On Cash
8.5%
Cap Rate
1.31
DSCR
$2,720
Rent
$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,720 income − $2,469 expenses = $251 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,720
Total Expenses
$2,469
Mortgage P&I
42%
$1,155
Property Taxes
12%
$321
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299