Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.55% first-year return on $61,659 initial cash invested.
4.55%
Cash On Cash
8.32%
Cap Rate
1.3
DSCR
$2,410
Rent
$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $2,176 expenses = $234 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,659
Downpayment
20%
$41,580
Closing costs
1%
$2,079
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,410
Total Expenses
$2,176
Mortgage P&I
46%
$1,111
Property Taxes
7%
$174
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265