Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.61% first-year return on $60,315 initial cash invested.
1.61%
Cash On Cash
7.61%
Cap Rate
1.16
DSCR
$2,342
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,342 income − $2,261 expenses = $81 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,315
Downpayment
20%
$40,300
Closing costs
1%
$2,015
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,342
Total Expenses
$2,261
Mortgage P&I
47%
$1,103
Property Taxes
12%
$288
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258