Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.38% first-year return on $61,680 initial cash invested.
4.38%
Cash On Cash
8.35%
Cap Rate
1.28
DSCR
$2,352
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,352 income − $2,127 expenses = $225 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,680
Downpayment
20%
$41,600
Closing costs
1%
$2,080
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,352
Total Expenses
$2,127
Mortgage P&I
48%
$1,128
Property Taxes
5%
$125
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259