Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.46% first-year return on $60,966 initial cash invested.
2.46%
Cash On Cash
7.98%
Cap Rate
1.2
DSCR
$2,550
Rent
$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,550 income − $2,425 expenses = $125 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,966
Downpayment
20%
$40,920
Closing costs
1%
$2,046
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,550
Total Expenses
$2,425
Mortgage P&I
44%
$1,133
Property Taxes
12%
$314
Home Insurance
3%
$79
HOA
1%
$33
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280