Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.98% first-year return on $61,155 initial cash invested.
1.98%
Cash On Cash
7.79%
Cap Rate
1.17
DSCR
$2,212
Rent
$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,212 income − $2,111 expenses = $101 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,155
Downpayment
20%
$41,100
Closing costs
1%
$2,055
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,212
Total Expenses
$2,111
Mortgage P&I
52%
$1,145
Property Taxes
6%
$134
Home Insurance
3%
$72
HOA
0%
$10
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243