Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.16% first-year return on $60,546 initial cash invested.
2.16%
Cash On Cash
7.65%
Cap Rate
1.17
DSCR
$2,086
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,086 income − $1,977 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,546
Downpayment
20%
$40,520
Closing costs
1%
$2,026
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,086
Total Expenses
$1,977
Mortgage P&I
53%
$1,099
Property Taxes
4%
$86
Home Insurance
4%
$74
HOA
0%
$10
Property Management
12%
$250
CapEx
4%
$83
Vacancy
3%
$63
Maintenance
4%
$83
Other
11%
$229