Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.01% first-year return on $61,638 initial cash invested.
2.01%
Cash On Cash
7.53%
Cap Rate
1.17
DSCR
$2,140
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,140 income − $2,037 expenses = $103 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,638
Downpayment
20%
$41,560
Closing costs
1%
$2,078
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,140
Total Expenses
$2,037
Mortgage P&I
52%
$1,115
Property Taxes
6%
$124
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$235