Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.23% first-year return on $61,008 initial cash invested.
9.23%
Cash On Cash
9.77%
Cap Rate
1.54
DSCR
$2,816
Rent
$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,816 income − $2,347 expenses = $469 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,008
Downpayment
20%
$40,960
Closing costs
1%
$2,048
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,816
Total Expenses
$2,347
Mortgage P&I
39%
$1,086
Property Taxes
8%
$231
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$84
Maintenance
4%
$113
Other
11%
$310