Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.56% first-year return on $60,252 initial cash invested.
5.56%
Cash On Cash
8.75%
Cap Rate
1.36
DSCR
$2,656
Rent
$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,656 income − $2,377 expenses = $279 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,252
Downpayment
20%
$40,240
Closing costs
1%
$2,012
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,656
Total Expenses
$2,377
Mortgage P&I
41%
$1,082
Property Taxes
12%
$315
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292