Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8% first-year return on $60,714 initial cash invested.
8%
Cash On Cash
9.1%
Cap Rate
1.5
DSCR
$2,652
Rent
$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,652 income − $2,247 expenses = $405 cash flow
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,714
Downpayment
20%
$40,680
Closing costs
1%
$2,034
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,652
Total Expenses
$2,247
Mortgage P&I
39%
$1,032
Property Taxes
9%
$241
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292