Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.77% first-year return on $61,050 initial cash invested.
9.77%
Cash On Cash
10.26%
Cap Rate
1.53
DSCR
$2,808
Rent
$497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,808 income − $2,311 expenses = $497 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,808
Total Expenses
$2,311
Mortgage P&I
41%
$1,143
Property Taxes
5%
$142
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309