Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.72% first-year return on $61,512 initial cash invested.
4.72%
Cash On Cash
8.35%
Cap Rate
1.31
DSCR
$2,433
Rent
$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,433 income − $2,191 expenses = $242 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,512
Downpayment
20%
$41,440
Closing costs
1%
$2,072
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,433
Total Expenses
$2,191
Mortgage P&I
45%
$1,103
Property Taxes
8%
$187
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268