Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.3% first-year return on $61,302 initial cash invested.
9.3%
Cash On Cash
9.61%
Cap Rate
1.54
DSCR
$2,660
Rent
$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,660 income − $2,185 expenses = $475 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,302
Downpayment
20%
$41,240
Closing costs
1%
$2,062
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,660
Total Expenses
$2,185
Mortgage P&I
40%
$1,070
Property Taxes
5%
$145
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293