Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.41% first-year return on $61,386 initial cash invested.
7.41%
Cash On Cash
9.12%
Cap Rate
1.47
DSCR
$3,003
Rent
$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,003 income − $2,624 expenses = $379 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,386
Downpayment
20%
$41,320
Closing costs
1%
$2,066
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,003
Total Expenses
$2,624
Mortgage P&I
36%
$1,072
Property Taxes
16%
$466
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330