Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.38% first-year return on $60,609 initial cash invested.
4.38%
Cash On Cash
8.27%
Cap Rate
1.29
DSCR
$2,394
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,394 income − $2,173 expenses = $221 cash flow
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,609
Downpayment
20%
$40,580
Closing costs
1%
$2,029
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,394
Total Expenses
$2,173
Mortgage P&I
45%
$1,082
Property Taxes
9%
$212
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263