Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.38% first-year return on $60,189 initial cash invested.
7.38%
Cash On Cash
9.46%
Cap Rate
1.43
DSCR
$2,568
Rent
$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,568 income − $2,198 expenses = $370 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,189
Downpayment
20%
$40,180
Closing costs
1%
$2,009
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,568
Total Expenses
$2,198
Mortgage P&I
43%
$1,110
Property Taxes
6%
$161
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282