Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.66% first-year return on $61,449 initial cash invested.
2.66%
Cash On Cash
8.17%
Cap Rate
1.2
DSCR
$2,574
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,574 income − $2,438 expenses = $136 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,449
Downpayment
20%
$41,380
Closing costs
1%
$2,069
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,574
Total Expenses
$2,438
Mortgage P&I
45%
$1,169
Property Taxes
12%
$320
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283