Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.46% first-year return on $60,210 initial cash invested.
6.46%
Cash On Cash
9.09%
Cap Rate
1.38
DSCR
$2,454
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,454 income − $2,130 expenses = $324 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,210
Downpayment
20%
$40,200
Closing costs
1%
$2,010
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,454
Total Expenses
$2,130
Mortgage P&I
45%
$1,100
Property Taxes
5%
$123
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270