Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.59% first-year return on $61,953 initial cash invested.
1.59%
Cash On Cash
7.5%
Cap Rate
1.15
DSCR
$2,186
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,186 income − $2,104 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,953
Downpayment
20%
$41,860
Closing costs
1%
$2,093
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,186
Total Expenses
$2,104
Mortgage P&I
52%
$1,139
Property Taxes
7%
$147
Home Insurance
3%
$76
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$66
Maintenance
4%
$87
Other
11%
$240