Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.48% first-year return on $61,092 initial cash invested.
7.48%
Cash On Cash
9.2%
Cap Rate
1.44
DSCR
$2,574
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,574 income − $2,193 expenses = $381 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,092
Downpayment
20%
$41,040
Closing costs
1%
$2,052
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,574
Total Expenses
$2,193
Mortgage P&I
42%
$1,089
Property Taxes
6%
$149
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283