Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.01% first-year return on $61,848 initial cash invested.
5.01%
Cash On Cash
8.89%
Cap Rate
1.31
DSCR
$2,594
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,594 income − $2,336 expenses = $258 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.7%
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
$2,594
Total Expenses
$2,336
Mortgage P&I
46%
$1,185
Property Taxes
8%
$196
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285