Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.96% first-year return on $61,050 initial cash invested.
0.96%
Cash On Cash
7.35%
Cap Rate
1.14
DSCR
$2,706
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,706 income − $2,657 expenses = $49 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,706
Total Expenses
$2,657
Mortgage P&I
41%
$1,099
Property Taxes
21%
$566
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298