Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.47% first-year return on $60,630 initial cash invested.
6.47%
Cash On Cash
8.99%
Cap Rate
1.39
DSCR
$2,390
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,390 income − $2,063 expenses = $327 cash flow
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,630
Downpayment
20%
$40,600
Closing costs
1%
$2,030
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,390
Total Expenses
$2,063
Mortgage P&I
46%
$1,097
Property Taxes
4%
$89
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263