Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.98% first-year return on $61,638 initial cash invested.
4.98%
Cash On Cash
8.29%
Cap Rate
1.32
DSCR
$2,252
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,252 income − $1,996 expenses = $256 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,638
Downpayment
20%
$41,560
Closing costs
1%
$2,078
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,252
Total Expenses
$1,996
Mortgage P&I
48%
$1,090
Property Taxes
3%
$65
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248