Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.26% first-year return on $61,428 initial cash invested.
4.26%
Cash On Cash
8.09%
Cap Rate
1.29
DSCR
$2,340
Rent
$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,340 income − $2,122 expenses = $218 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,428
Downpayment
20%
$41,360
Closing costs
1%
$2,068
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,340
Total Expenses
$2,122
Mortgage P&I
46%
$1,083
Property Taxes
2%
$54
Home Insurance
3%
$75
HOA
5%
$114
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$257