Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.82% first-year return on $60,546 initial cash invested.
4.82%
Cash On Cash
8.55%
Cap Rate
1.3
DSCR
$2,354
Rent
$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,354 income − $2,111 expenses = $243 cash flow
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,546
Downpayment
20%
$40,520
Closing costs
1%
$2,026
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,354
Total Expenses
$2,111
Mortgage P&I
47%
$1,106
Property Taxes
6%
$132
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259