Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.91% first-year return on $60,882 initial cash invested.
8.91%
Cash On Cash
9.97%
Cap Rate
1.49
DSCR
$2,640
Rent
$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,640 income − $2,188 expenses = $452 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,640
Total Expenses
$2,188
Mortgage P&I
43%
$1,139
Property Taxes
3%
$72
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$290