Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.94% first-year return on $61,890 initial cash invested.
1.94%
Cash On Cash
7.62%
Cap Rate
1.16
DSCR
$2,181
Rent
$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,181 income − $2,081 expenses = $100 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,890
Downpayment
20%
$41,800
Closing costs
1%
$2,090
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,181
Total Expenses
$2,081
Mortgage P&I
52%
$1,141
Property Taxes
6%
$126
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240