Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.44% first-year return on $61,134 initial cash invested.
4.44%
Cash On Cash
8.4%
Cap Rate
1.28
DSCR
$2,288
Rent
$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,288 income − $2,062 expenses = $226 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,134
Downpayment
20%
$41,080
Closing costs
1%
$2,054
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,288
Total Expenses
$2,062
Mortgage P&I
49%
$1,119
Property Taxes
4%
$90
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252