Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.63% first-year return on $61,932 initial cash invested.
6.63%
Cash On Cash
9.11%
Cap Rate
1.39
DSCR
$2,530
Rent
$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,530 income − $2,188 expenses = $342 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,932
Downpayment
20%
$41,840
Closing costs
1%
$2,092
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,530
Total Expenses
$2,188
Mortgage P&I
45%
$1,146
Property Taxes
4%
$108
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278