Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.78% first-year return on $61,827 initial cash invested.
2.78%
Cash On Cash
8.13%
Cap Rate
1.2
DSCR
$2,414
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,414 income − $2,271 expenses = $143 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,827
Downpayment
20%
$41,740
Closing costs
1%
$2,087
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,414
Total Expenses
$2,271
Mortgage P&I
49%
$1,174
Property Taxes
8%
$201
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$72
Maintenance
4%
$97
Other
11%
$266