Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.64% first-year return on $61,932 initial cash invested.
3.64%
Cash On Cash
8.25%
Cap Rate
1.24
DSCR
$2,211
Rent
$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,211 income − $2,023 expenses = $188 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,211
Total Expenses
$2,023
Mortgage P&I
53%
$1,163
Property Taxes
2%
$35
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243