Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.49% first-year return on $61,323 initial cash invested.
1.49%
Cash On Cash
7.68%
Cap Rate
1.14
DSCR
$2,247
Rent
$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,247 income − $2,171 expenses = $76 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,323
Downpayment
20%
$41,260
Closing costs
1%
$2,063
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,247
Total Expenses
$2,171
Mortgage P&I
51%
$1,154
Property Taxes
8%
$180
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247