Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.74% first-year return on $61,323 initial cash invested.
2.74%
Cash On Cash
7.67%
Cap Rate
1.23
DSCR
$2,625
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,625 income − $2,485 expenses = $140 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,323
Downpayment
20%
$41,260
Closing costs
1%
$2,063
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,625
Total Expenses
$2,485
Mortgage P&I
41%
$1,073
Property Taxes
17%
$445
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289