Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.53% first-year return on $60,882 initial cash invested.
8.53%
Cash On Cash
9.78%
Cap Rate
1.49
DSCR
$2,930
Rent
$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,930 income − $2,497 expenses = $433 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,882
Downpayment
20%
$40,840
Closing costs
1%
$2,042
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,930
Total Expenses
$2,497
Mortgage P&I
38%
$1,114
Property Taxes
11%
$314
Home Insurance
2%
$73
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322