Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.57% first-year return on $62,940 initial cash invested.
7.57%
Cash On Cash
9.03%
Cap Rate
1.45
DSCR
$2,556
Rent
$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,556 income − $2,159 expenses = $397 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,556
Total Expenses
$2,159
Mortgage P&I
44%
$1,112
Property Taxes
4%
$103
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281