Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.57% first-year return on $60,378 initial cash invested.
8.57%
Cash On Cash
9.33%
Cap Rate
1.52
DSCR
$2,601
Rent
$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,601 income − $2,170 expenses = $431 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,378
Downpayment
20%
$40,360
Closing costs
1%
$2,018
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,601
Total Expenses
$2,170
Mortgage P&I
40%
$1,034
Property Taxes
7%
$180
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286