Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.63% first-year return on $61,470 initial cash invested.
7.63%
Cash On Cash
9.26%
Cap Rate
1.44
DSCR
$2,468
Rent
$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,468 income − $2,077 expenses = $391 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,470
Downpayment
20%
$41,400
Closing costs
1%
$2,070
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,468
Total Expenses
$2,077
Mortgage P&I
45%
$1,107
Property Taxes
2%
$47
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271