Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.08% first-year return on $61,050 initial cash invested.
8.08%
Cash On Cash
9.34%
Cap Rate
1.47
DSCR
$2,530
Rent
$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,530 income − $2,119 expenses = $411 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,530
Total Expenses
$2,119
Mortgage P&I
43%
$1,084
Property Taxes
4%
$103
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278