Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.73% first-year return on $61,197 initial cash invested.
4.73%
Cash On Cash
8.35%
Cap Rate
1.3
DSCR
$2,208
Rent
$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $1,967 expenses = $241 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,197
Downpayment
20%
$41,140
Closing costs
1%
$2,057
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,208
Total Expenses
$1,967
Mortgage P&I
50%
$1,103
Property Taxes
2%
$34
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243