Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.25% first-year return on $61,554 initial cash invested.
4.25%
Cash On Cash
8.16%
Cap Rate
1.29
DSCR
$2,412
Rent
$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,412 income − $2,194 expenses = $218 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,554
Downpayment
20%
$41,480
Closing costs
1%
$2,074
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,412
Total Expenses
$2,194
Mortgage P&I
45%
$1,096
Property Taxes
4%
$106
Home Insurance
3%
$74
HOA
4%
$100
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265