Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.43% first-year return on $61,260 initial cash invested.
4.43%
Cash On Cash
8.3%
Cap Rate
1.28
DSCR
$2,228
Rent
$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,228 income − $2,002 expenses = $226 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,260
Downpayment
20%
$41,200
Closing costs
1%
$2,060
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,228
Total Expenses
$2,002
Mortgage P&I
50%
$1,110
Property Taxes
3%
$61
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245