Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.85% first-year return on $61,785 initial cash invested.
3.85%
Cash On Cash
8.12%
Cap Rate
1.27
DSCR
$2,661
Rent
$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,661 income − $2,463 expenses = $198 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,785
Downpayment
20%
$41,700
Closing costs
1%
$2,085
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,661
Total Expenses
$2,463
Mortgage P&I
42%
$1,106
Property Taxes
14%
$378
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293