Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.27% first-year return on $60,168 initial cash invested.
2.27%
Cash On Cash
7.89%
Cap Rate
1.19
DSCR
$2,432
Rent
$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,432 income − $2,318 expenses = $114 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,168
Downpayment
20%
$40,160
Closing costs
1%
$2,008
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,432
Total Expenses
$2,318
Mortgage P&I
46%
$1,110
Property Taxes
13%
$309
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268