Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.19% first-year return on $60,525 initial cash invested.
8.19%
Cash On Cash
9.7%
Cap Rate
1.46
DSCR
$2,620
Rent
$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,620 income − $2,207 expenses = $413 cash flow
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,525
Downpayment
20%
$40,500
Closing costs
1%
$2,025
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,620
Total Expenses
$2,207
Mortgage P&I
43%
$1,119
Property Taxes
4%
$115
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288