Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.22% first-year return on $61,050 initial cash invested.
3.22%
Cash On Cash
7.82%
Cap Rate
1.25
DSCR
$2,594
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,594 income − $2,430 expenses = $164 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,594
Total Expenses
$2,430
Mortgage P&I
41%
$1,068
Property Taxes
16%
$408
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285