Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.26% first-year return on $60,231 initial cash invested.
4.26%
Cash On Cash
8.22%
Cap Rate
1.29
DSCR
$2,344
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,344 income − $2,130 expenses = $214 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,231
Downpayment
20%
$40,220
Closing costs
1%
$2,011
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,344
Total Expenses
$2,130
Mortgage P&I
46%
$1,069
Property Taxes
9%
$212
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258