Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.26% first-year return on $48,840 initial cash invested.
8.26%
Cash On Cash
8.82%
Cap Rate
1.41
DSCR
$2,438
Rent
$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,438 income − $2,102 expenses = $336 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,840
Downpayment
20%
$40,800
Closing costs
1%
$2,040
Rehab
0%
$0
Furnishing
3%
$6,000
Cashflow
Total Income
$2,438
Total Expenses
$2,102
Mortgage P&I
44%
$1,065
Property Taxes
6%
$136
Home Insurance
3%
$71
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268