Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.81% first-year return on $60,945 initial cash invested.
9.81%
Cash On Cash
10.3%
Cap Rate
1.58
DSCR
$3,615
Rent
$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,615 income − $3,117 expenses = $498 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,945
Downpayment
20%
$40,900
Closing costs
1%
$2,045
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,615
Total Expenses
$3,117
Mortgage P&I
31%
$1,113
Property Taxes
19%
$702
Home Insurance
2%
$72
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398