Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.7% first-year return on $61,302 initial cash invested.
1.7%
Cash On Cash
7.86%
Cap Rate
1.15
DSCR
$2,234
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,234 income − $2,147 expenses = $87 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,302
Downpayment
20%
$41,240
Closing costs
1%
$2,062
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,234
Total Expenses
$2,147
Mortgage P&I
53%
$1,174
Property Taxes
6%
$139
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$246