Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.24% first-year return on $60,609 initial cash invested.
4.24%
Cash On Cash
7.89%
Cap Rate
1.3
DSCR
$2,262
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,262 income − $2,048 expenses = $214 cash flow
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,609
Downpayment
20%
$40,580
Closing costs
1%
$2,029
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,262
Total Expenses
$2,048
Mortgage P&I
46%
$1,030
Property Taxes
8%
$176
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$249