Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.34% first-year return on $61,701 initial cash invested.
8.34%
Cash On Cash
9.62%
Cap Rate
1.47
DSCR
$2,612
Rent
$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,612 income − $2,183 expenses = $429 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,701
Downpayment
20%
$41,620
Closing costs
1%
$2,081
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,612
Total Expenses
$2,183
Mortgage P&I
43%
$1,136
Property Taxes
3%
$79
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287