Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.3% first-year return on $60,147 initial cash invested.
7.3%
Cash On Cash
9.11%
Cap Rate
1.43
DSCR
$2,382
Rent
$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,382 income − $2,016 expenses = $366 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,147
Downpayment
20%
$40,140
Closing costs
1%
$2,007
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,382
Total Expenses
$2,016
Mortgage P&I
45%
$1,062
Property Taxes
4%
$84
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262