Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.04% first-year return on $61,197 initial cash invested.
8.04%
Cash On Cash
9.64%
Cap Rate
1.45
DSCR
$2,622
Rent
$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,622 income − $2,212 expenses = $410 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,197
Downpayment
20%
$41,140
Closing costs
1%
$2,057
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,622
Total Expenses
$2,212
Mortgage P&I
43%
$1,137
Property Taxes
4%
$110
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288