Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.01% first-year return on $60,294 initial cash invested.
3.01%
Cash On Cash
8.12%
Cap Rate
1.21
DSCR
$2,114
Rent
$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,114 income − $1,963 expenses = $151 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,294
Downpayment
20%
$40,280
Closing costs
1%
$2,014
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,114
Total Expenses
$1,963
Mortgage P&I
53%
$1,127
Property Taxes
2%
$44
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$63
Maintenance
4%
$85
Other
11%
$233