Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.98% first-year return on $61,974 initial cash invested.
7.98%
Cash On Cash
9.36%
Cap Rate
1.46
DSCR
$2,624
Rent
$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,624 income − $2,212 expenses = $412 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,974
Downpayment
20%
$41,880
Closing costs
1%
$2,094
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,624
Total Expenses
$2,212
Mortgage P&I
43%
$1,116
Property Taxes
5%
$128
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289