Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.2% first-year return on $60,861 initial cash invested.
4.2%
Cash On Cash
8.43%
Cap Rate
1.28
DSCR
$2,463
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,463 income − $2,250 expenses = $213 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,861
Downpayment
20%
$40,820
Closing costs
1%
$2,041
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,463
Total Expenses
$2,250
Mortgage P&I
46%
$1,122
Property Taxes
9%
$215
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271