Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.82% first-year return on $61,239 initial cash invested.
0.82%
Cash On Cash
6.98%
Cap Rate
1.11
DSCR
$1,936
Rent
$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,936 income − $1,894 expenses = $42 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,239
Downpayment
20%
$41,180
Closing costs
1%
$2,059
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,936
Total Expenses
$1,894
Mortgage P&I
56%
$1,078
Property Taxes
4%
$84
Home Insurance
4%
$75
HOA
0%
$0
Property Management
12%
$232
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$213