Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.81% first-year return on $60,441 initial cash invested.
6.81%
Cash On Cash
9.23%
Cap Rate
1.41
DSCR
$2,688
Rent
$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,688 income − $2,345 expenses = $343 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,441
Downpayment
20%
$40,420
Closing costs
1%
$2,021
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,688
Total Expenses
$2,345
Mortgage P&I
41%
$1,103
Property Taxes
10%
$263
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296