Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.86% first-year return on $54,252 initial cash invested.
5.86%
Cash On Cash
8.34%
Cap Rate
1.34
DSCR
$2,253
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,253 income − $1,988 expenses = $265 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,252
Downpayment
20%
$40,240
Closing costs
1%
$2,012
Rehab
0%
$0
Furnishing
6%
$12,000
Cashflow
Total Income
$2,253
Total Expenses
$1,988
Mortgage P&I
46%
$1,043
Property Taxes
8%
$179
Home Insurance
0%
$0
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248