Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.63% first-year return on $60,546 initial cash invested.
3.63%
Cash On Cash
8%
Cap Rate
1.25
DSCR
$2,210
Rent
$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,210 income − $2,027 expenses = $183 cash flow
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,210
Total Expenses
$2,027
Mortgage P&I
49%
$1,080
Property Taxes
6%
$125
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243