Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.03% first-year return on $60,420 initial cash invested.
7.03%
Cash On Cash
8.77%
Cap Rate
1.44
DSCR
$2,418
Rent
$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,418 income − $2,064 expenses = $354 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,420
Downpayment
20%
$40,400
Closing costs
1%
$2,020
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,418
Total Expenses
$2,064
Mortgage P&I
42%
$1,026
Property Taxes
6%
$144
Home Insurance
3%
$71
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266