Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.43% first-year return on $60,903 initial cash invested.
8.43%
Cash On Cash
9.29%
Cap Rate
1.51
DSCR
$2,706
Rent
$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,706 income − $2,278 expenses = $428 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,903
Downpayment
20%
$40,860
Closing costs
1%
$2,043
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,706
Total Expenses
$2,278
Mortgage P&I
39%
$1,046
Property Taxes
7%
$193
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298