Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.34% first-year return on $60,945 initial cash invested.
2.34%
Cash On Cash
7.54%
Cap Rate
1.21
DSCR
$2,520
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,520 income − $2,401 expenses = $119 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,945
Downpayment
20%
$40,900
Closing costs
1%
$2,045
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,520
Total Expenses
$2,401
Mortgage P&I
42%
$1,065
Property Taxes
16%
$407
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$277