Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.06% first-year return on $60,441 initial cash invested.
3.06%
Cash On Cash
8.31%
Cap Rate
1.22
DSCR
$2,476
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,476 income − $2,322 expenses = $154 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,441
Downpayment
20%
$40,420
Closing costs
1%
$2,021
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,476
Total Expenses
$2,322
Mortgage P&I
46%
$1,147
Property Taxes
11%
$262
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272