Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.07% first-year return on $61,071 initial cash invested.
5.07%
Cash On Cash
8.67%
Cap Rate
1.32
DSCR
$2,562
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,562 income − $2,304 expenses = $258 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,071
Downpayment
20%
$41,020
Closing costs
1%
$2,051
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,562
Total Expenses
$2,304
Mortgage P&I
44%
$1,121
Property Taxes
9%
$243
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$282