Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.55% first-year return on $60,378 initial cash invested.
8.55%
Cash On Cash
9.69%
Cap Rate
1.51
DSCR
$2,934
Rent
$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,934 income − $2,504 expenses = $430 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,378
Downpayment
20%
$40,360
Closing costs
1%
$2,018
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,934
Total Expenses
$2,504
Mortgage P&I
37%
$1,082
Property Taxes
12%
$339
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323