Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.14% first-year return on $60,924 initial cash invested.
4.14%
Cash On Cash
8.65%
Cap Rate
1.28
DSCR
$2,724
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,724 income − $2,514 expenses = $210 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,924
Downpayment
20%
$40,880
Closing costs
1%
$2,044
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,724
Total Expenses
$2,514
Mortgage P&I
42%
$1,154
Property Taxes
13%
$345
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300