Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.54% first-year return on $61,638 initial cash invested.
4.54%
Cash On Cash
8.37%
Cap Rate
1.29
DSCR
$2,394
Rent
$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,394 income − $2,161 expenses = $233 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,638
Downpayment
20%
$41,560
Closing costs
1%
$2,078
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,394
Total Expenses
$2,161
Mortgage P&I
47%
$1,120
Property Taxes
6%
$154
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263