Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.03% first-year return on $61,386 initial cash invested.
9.03%
Cash On Cash
9.44%
Cap Rate
1.55
DSCR
$2,864
Rent
$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,864 income − $2,402 expenses = $462 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,386
Downpayment
20%
$41,320
Closing costs
1%
$2,066
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,864
Total Expenses
$2,402
Mortgage P&I
37%
$1,049
Property Taxes
11%
$301
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315