Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.42% first-year return on $60,546 initial cash invested.
4.42%
Cash On Cash
8.36%
Cap Rate
1.29
DSCR
$2,416
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,416 income − $2,193 expenses = $223 cash flow
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,546
Downpayment
20%
$40,520
Closing costs
1%
$2,026
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,416
Total Expenses
$2,193
Mortgage P&I
45%
$1,092
Property Taxes
8%
$205
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$72
Maintenance
4%
$97
Other
11%
$266