Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.82% first-year return on $61,029 initial cash invested.
6.82%
Cash On Cash
8.95%
Cap Rate
1.43
DSCR
$2,793
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,793 income − $2,446 expenses = $347 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,029
Downpayment
20%
$40,980
Closing costs
1%
$2,049
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,793
Total Expenses
$2,446
Mortgage P&I
38%
$1,070
Property Taxes
13%
$354
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307