Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.89% first-year return on $61,848 initial cash invested.
2.89%
Cash On Cash
7.97%
Cap Rate
1.22
DSCR
$2,494
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,494 income − $2,345 expenses = $149 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,848
Downpayment
20%
$41,760
Closing costs
1%
$2,088
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,494
Total Expenses
$2,345
Mortgage P&I
46%
$1,138
Property Taxes
11%
$285
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274