Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.07% first-year return on $61,260 initial cash invested.
4.07%
Cash On Cash
8.32%
Cap Rate
1.27
DSCR
$2,391
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,391 income − $2,183 expenses = $208 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,260
Downpayment
20%
$41,200
Closing costs
1%
$2,060
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,391
Total Expenses
$2,183
Mortgage P&I
47%
$1,124
Property Taxes
7%
$171
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263