Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.69% first-year return on $61,134 initial cash invested.
3.69%
Cash On Cash
7.75%
Cap Rate
1.26
DSCR
$2,175
Rent
$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,175 income − $1,987 expenses = $188 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,175
Total Expenses
$1,987
Mortgage P&I
48%
$1,051
Property Taxes
5%
$109
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239