Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.68% first-year return on $61,848 initial cash invested.
9.68%
Cash On Cash
9.59%
Cap Rate
1.61
DSCR
$3,285
Rent
$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,285 income − $2,786 expenses = $499 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,848
Downpayment
20%
$41,760
Closing costs
1%
$2,088
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,285
Total Expenses
$2,786
Mortgage P&I
32%
$1,038
Property Taxes
16%
$527
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$99
Maintenance
4%
$131
Other
11%
$361