Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.81% first-year return on $61,155 initial cash invested.
8.81%
Cash On Cash
9.75%
Cap Rate
1.49
DSCR
$2,554
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,554 income − $2,105 expenses = $449 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,554
Total Expenses
$2,105
Mortgage P&I
44%
$1,119
Property Taxes
2%
$41
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281