Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.27% first-year return on $61,869 initial cash invested.
7.27%
Cash On Cash
9.08%
Cap Rate
1.45
DSCR
$2,906
Rent
$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $2,531 expenses = $375 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,869
Downpayment
20%
$41,780
Closing costs
1%
$2,089
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,906
Total Expenses
$2,531
Mortgage P&I
37%
$1,089
Property Taxes
13%
$366
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320