Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.46% first-year return on $61,743 initial cash invested.
5.46%
Cash On Cash
8.2%
Cap Rate
1.37
DSCR
$2,532
Rent
$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,532 income − $2,251 expenses = $281 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,743
Downpayment
20%
$41,660
Closing costs
1%
$2,083
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,532
Total Expenses
$2,251
Mortgage P&I
41%
$1,042
Property Taxes
7%
$182
Home Insurance
7%
$166
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279