Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.07% first-year return on $61,575 initial cash invested.
4.07%
Cash On Cash
8.37%
Cap Rate
1.26
DSCR
$2,304
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,304 income − $2,095 expenses = $209 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,575
Downpayment
20%
$41,500
Closing costs
1%
$2,075
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,304
Total Expenses
$2,095
Mortgage P&I
50%
$1,147
Property Taxes
4%
$93
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253