Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.3% first-year return on $61,680 initial cash invested.
7.3%
Cash On Cash
9.15%
Cap Rate
1.43
DSCR
$2,544
Rent
$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,544 income − $2,169 expenses = $375 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,680
Downpayment
20%
$41,600
Closing costs
1%
$2,080
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,544
Total Expenses
$2,169
Mortgage P&I
44%
$1,109
Property Taxes
5%
$120
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280