Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.67% first-year return on $61,554 initial cash invested.
9.67%
Cash On Cash
10.07%
Cap Rate
1.53
DSCR
$2,714
Rent
$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,714 income − $2,218 expenses = $496 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,554
Downpayment
20%
$41,480
Closing costs
1%
$2,074
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,714
Total Expenses
$2,218
Mortgage P&I
42%
$1,135
Property Taxes
3%
$85
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299