Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.17% first-year return on $63,003 initial cash invested.
6.17%
Cash On Cash
9.11%
Cap Rate
1.37
DSCR
$2,913
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,913 income − $2,589 expenses = $324 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,003
Downpayment
20%
$42,860
Closing costs
1%
$2,143
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,913
Total Expenses
$2,589
Mortgage P&I
41%
$1,186
Property Taxes
12%
$340
Home Insurance
2%
$72
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$320