Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.47% first-year return on $60,315 initial cash invested.
6.47%
Cash On Cash
8.86%
Cap Rate
1.39
DSCR
$2,402
Rent
$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $2,077 expenses = $325 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,315
Downpayment
20%
$40,300
Closing costs
1%
$2,015
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,402
Total Expenses
$2,077
Mortgage P&I
44%
$1,066
Property Taxes
5%
$130
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264