Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.28% first-year return on $60,399 initial cash invested.
6.28%
Cash On Cash
8.88%
Cap Rate
1.38
DSCR
$2,452
Rent
$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,452 income − $2,136 expenses = $316 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,399
Downpayment
20%
$40,380
Closing costs
1%
$2,019
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,452
Total Expenses
$2,136
Mortgage P&I
44%
$1,080
Property Taxes
6%
$149
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270