Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.13% first-year return on $60,504 initial cash invested.
8.13%
Cash On Cash
9.25%
Cap Rate
1.48
DSCR
$2,391
Rent
$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,391 income − $1,981 expenses = $410 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,504
Downpayment
20%
$40,480
Closing costs
1%
$2,024
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,391
Total Expenses
$1,981
Mortgage P&I
44%
$1,054
Property Taxes
2%
$41
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263