Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.69% first-year return on $61,575 initial cash invested.
2.69%
Cash On Cash
7.43%
Cap Rate
1.21
DSCR
$2,100
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,100 income − $1,962 expenses = $138 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,100
Total Expenses
$1,962
Mortgage P&I
51%
$1,063
Property Taxes
5%
$112
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231