Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.88% first-year return on $60,777 initial cash invested.
8.88%
Cash On Cash
9.72%
Cap Rate
1.5
DSCR
$2,528
Rent
$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,528 income − $2,078 expenses = $450 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,777
Downpayment
20%
$40,740
Closing costs
1%
$2,037
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,528
Total Expenses
$2,078
Mortgage P&I
43%
$1,099
Property Taxes
2%
$61
Home Insurance
2%
$59
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278