Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.77% first-year return on $60,567 initial cash invested.
2.77%
Cash On Cash
7.93%
Cap Rate
1.21
DSCR
$2,418
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,418 income − $2,278 expenses = $140 cash flow
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,567
Downpayment
20%
$40,540
Closing costs
1%
$2,027
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,418
Total Expenses
$2,278
Mortgage P&I
46%
$1,103
Property Taxes
12%
$280
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266