Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.01% first-year return on $60,210 initial cash invested.
4.01%
Cash On Cash
8.31%
Cap Rate
1.28
DSCR
$2,541
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,541 income − $2,340 expenses = $201 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,210
Downpayment
20%
$40,200
Closing costs
1%
$2,010
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,541
Total Expenses
$2,340
Mortgage P&I
43%
$1,089
Property Taxes
12%
$312
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280