Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.81% first-year return on $60,357 initial cash invested.
7.81%
Cash On Cash
9.28%
Cap Rate
1.46
DSCR
$2,536
Rent
$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,536 income − $2,143 expenses = $393 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,357
Downpayment
20%
$40,340
Closing costs
1%
$2,017
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,536
Total Expenses
$2,143
Mortgage P&I
42%
$1,065
Property Taxes
6%
$158
Home Insurance
2%
$59
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279