Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.77% first-year return on $61,155 initial cash invested.
1.77%
Cash On Cash
7.32%
Cap Rate
1.17
DSCR
$2,388
Rent
$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $2,298 expenses = $90 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,155
Downpayment
20%
$41,100
Closing costs
1%
$2,055
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,388
Total Expenses
$2,298
Mortgage P&I
45%
$1,067
Property Taxes
15%
$349
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263