Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.79% first-year return on $61,071 initial cash invested.
4.79%
Cash On Cash
8.58%
Cap Rate
1.29
DSCR
$2,238
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,238 income − $1,994 expenses = $244 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,071
Downpayment
20%
$41,020
Closing costs
1%
$2,051
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,238
Total Expenses
$1,994
Mortgage P&I
51%
$1,133
Property Taxes
1%
$25
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$246