Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.73% first-year return on $61,659 initial cash invested.
6.73%
Cash On Cash
8.85%
Cap Rate
1.41
DSCR
$2,428
Rent
$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,428 income − $2,082 expenses = $346 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,428
Total Expenses
$2,082
Mortgage P&I
45%
$1,090
Property Taxes
4%
$93
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267