Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.44% first-year return on $60,483 initial cash invested.
2.44%
Cash On Cash
7.95%
Cap Rate
1.19
DSCR
$2,216
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,216 income − $2,093 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,483
Downpayment
20%
$40,460
Closing costs
1%
$2,023
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,216
Total Expenses
$2,093
Mortgage P&I
51%
$1,128
Property Taxes
7%
$146
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$66
Maintenance
4%
$89
Other
11%
$244