Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.92% first-year return on $61,428 initial cash invested.
5.92%
Cash On Cash
8.9%
Cap Rate
1.37
DSCR
$2,691
Rent
$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,691 income − $2,388 expenses = $303 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,428
Downpayment
20%
$41,360
Closing costs
1%
$2,068
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,691
Total Expenses
$2,388
Mortgage P&I
42%
$1,122
Property Taxes
10%
$276
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296