Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.62% first-year return on $60,903 initial cash invested.
6.62%
Cash On Cash
9.04%
Cap Rate
1.39
DSCR
$2,478
Rent
$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,478 income − $2,142 expenses = $336 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,903
Downpayment
20%
$40,860
Closing costs
1%
$2,043
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,478
Total Expenses
$2,142
Mortgage P&I
45%
$1,104
Property Taxes
5%
$130
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273