Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.56% first-year return on $61,281 initial cash invested.
8.56%
Cash On Cash
9.48%
Cap Rate
1.49
DSCR
$2,560
Rent
$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,560 income − $2,123 expenses = $437 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,281
Downpayment
20%
$41,220
Closing costs
1%
$2,061
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,560
Total Expenses
$2,123
Mortgage P&I
43%
$1,090
Property Taxes
3%
$83
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$282