Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.6% first-year return on $60,378 initial cash invested.
3.6%
Cash On Cash
7.93%
Cap Rate
1.25
DSCR
$2,150
Rent
$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,150 income − $1,969 expenses = $181 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,378
Downpayment
20%
$40,360
Closing costs
1%
$2,018
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,150
Total Expenses
$1,969
Mortgage P&I
50%
$1,066
Property Taxes
5%
$100
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236