Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.46% first-year return on $61,323 initial cash invested.
7.46%
Cash On Cash
9.25%
Cap Rate
1.44
DSCR
$2,634
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,634 income − $2,253 expenses = $381 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,323
Downpayment
20%
$41,260
Closing costs
1%
$2,063
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,634
Total Expenses
$2,253
Mortgage P&I
42%
$1,104
Property Taxes
7%
$180
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290