Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.43% first-year return on $61,239 initial cash invested.
6.43%
Cash On Cash
8.44%
Cap Rate
1.41
DSCR
$2,272
Rent
$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,272 income − $1,944 expenses = $328 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,239
Downpayment
20%
$41,180
Closing costs
1%
$2,059
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,272
Total Expenses
$1,944
Mortgage P&I
45%
$1,029
Property Taxes
3%
$70
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250