Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.12% first-year return on $60,861 initial cash invested.
4.12%
Cash On Cash
8.31%
Cap Rate
1.27
DSCR
$2,258
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,258 income − $2,049 expenses = $209 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,861
Downpayment
20%
$40,820
Closing costs
1%
$2,041
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,258
Total Expenses
$2,049
Mortgage P&I
49%
$1,114
Property Taxes
4%
$95
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248