Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.72% first-year return on $61,890 initial cash invested.
5.72%
Cash On Cash
8.43%
Cap Rate
1.36
DSCR
$2,246
Rent
$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,246 income − $1,951 expenses = $295 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,890
Downpayment
20%
$41,800
Closing costs
1%
$2,090
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,246
Total Expenses
$1,951
Mortgage P&I
48%
$1,084
Property Taxes
1%
$30
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247