Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.17% first-year return on $61,806 initial cash invested.
2.17%
Cash On Cash
7.76%
Cap Rate
1.19
DSCR
$2,470
Rent
$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,470 income − $2,358 expenses = $112 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,806
Downpayment
20%
$41,720
Closing costs
1%
$2,086
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,470
Total Expenses
$2,358
Mortgage P&I
46%
$1,138
Property Taxes
3%
$86
Home Insurance
3%
$74
HOA
9%
$220
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272