Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.57% first-year return on $60,819 initial cash invested.
6.57%
Cash On Cash
9%
Cap Rate
1.39
DSCR
$2,458
Rent
$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,458 income − $2,125 expenses = $333 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,819
Downpayment
20%
$40,780
Closing costs
1%
$2,039
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,458
Total Expenses
$2,125
Mortgage P&I
45%
$1,099
Property Taxes
4%
$103
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270