Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.6% first-year return on $60,714 initial cash invested.
8.6%
Cash On Cash
9.62%
Cap Rate
1.5
DSCR
$2,694
Rent
$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $2,259 expenses = $435 cash flow
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,714
Downpayment
20%
$40,680
Closing costs
1%
$2,034
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,694
Total Expenses
$2,259
Mortgage P&I
40%
$1,087
Property Taxes
6%
$172
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296