Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.81% first-year return on $61,428 initial cash invested.
8.81%
Cash On Cash
9.35%
Cap Rate
1.53
DSCR
$2,590
Rent
$451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,590 income − $2,139 expenses = $451 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,428
Downpayment
20%
$41,360
Closing costs
1%
$2,068
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,590
Total Expenses
$2,139
Mortgage P&I
41%
$1,057
Property Taxes
5%
$125
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285